[DOLMITE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1754.62%
YoY- -120.88%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 163,581 150,996 91,788 142,234 138,794 120,496 95,948 42.66%
PBT 4,341 3,652 6,372 -6,858 5,240 6,212 4,648 -4.44%
Tax -4,176 -2,960 -5,556 -6,048 -4,500 -5,612 -4,028 2.43%
NP 165 692 816 -12,906 740 600 620 -58.59%
-
NP to SH 500 792 1,000 -12,906 780 646 684 -18.83%
-
Tax Rate 96.20% 81.05% 87.19% - 85.88% 90.34% 86.66% -
Total Cost 163,416 150,304 90,972 155,140 138,054 119,896 95,328 43.18%
-
Net Worth 195,482 192,904 182,500 191,482 206,717 208,873 190,200 1.84%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 195,482 192,904 182,500 191,482 206,717 208,873 190,200 1.84%
NOSH 267,857 263,999 249,999 262,484 265,909 269,166 244,285 6.32%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.10% 0.46% 0.89% -9.07% 0.53% 0.50% 0.65% -
ROE 0.26% 0.41% 0.55% -6.74% 0.38% 0.31% 0.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.07 57.20 36.72 54.19 52.20 44.77 39.28 34.16%
EPS 0.19 0.30 0.40 -4.91 0.29 0.24 0.28 -22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7298 0.7307 0.73 0.7295 0.7774 0.776 0.7786 -4.21%
Adjusted Per Share Value based on latest NOSH - 262,633
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.69 25.56 15.54 24.08 23.49 20.40 16.24 42.67%
EPS 0.08 0.13 0.17 -2.18 0.13 0.11 0.12 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3309 0.3265 0.3089 0.3241 0.3499 0.3535 0.3219 1.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.33 0.29 0.29 0.29 0.23 0.25 0.22 -
P/RPS 0.54 0.51 0.79 0.54 0.44 0.56 0.56 -2.39%
P/EPS 176.79 96.67 72.50 -5.90 78.41 104.17 78.57 71.62%
EY 0.57 1.03 1.38 -16.95 1.28 0.96 1.27 -41.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.40 0.40 0.30 0.32 0.28 37.16%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 28/05/07 28/02/07 29/11/06 28/08/06 29/05/06 -
Price 0.30 0.38 0.25 0.29 0.28 0.24 0.25 -
P/RPS 0.49 0.66 0.68 0.54 0.54 0.54 0.64 -16.29%
P/EPS 160.71 126.67 62.50 -5.90 95.45 100.00 89.29 47.91%
EY 0.62 0.79 1.60 -16.95 1.05 1.00 1.12 -32.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.34 0.40 0.36 0.31 0.32 17.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment