[DOLMITE] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -531.6%
YoY- 83.28%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 116,030 128,564 139,608 160,642 163,581 150,996 91,788 16.86%
PBT 614 5,190 4,068 365 4,341 3,652 6,372 -78.89%
Tax -3,821 -4,934 -3,836 -2,523 -4,176 -2,960 -5,556 -22.03%
NP -3,206 256 232 -2,158 165 692 816 -
-
NP to SH -2,758 680 436 -2,158 500 792 1,000 -
-
Tax Rate 622.31% 95.07% 94.30% 691.23% 96.20% 81.05% 87.19% -
Total Cost 119,237 128,308 139,376 162,800 163,416 150,304 90,972 19.70%
-
Net Worth 188,750 190,478 196,608 188,653 195,482 192,904 182,500 2.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 188,750 190,478 196,608 188,653 195,482 192,904 182,500 2.26%
NOSH 261,898 261,538 272,500 261,836 267,857 263,999 249,999 3.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -2.76% 0.20% 0.17% -1.34% 0.10% 0.46% 0.89% -
ROE -1.46% 0.36% 0.22% -1.14% 0.26% 0.41% 0.55% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.30 49.16 51.23 61.35 61.07 57.20 36.72 13.28%
EPS -1.05 0.26 0.16 -0.82 0.19 0.30 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7207 0.7283 0.7215 0.7205 0.7298 0.7307 0.73 -0.84%
Adjusted Per Share Value based on latest NOSH - 263,725
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.64 21.76 23.63 27.19 27.69 25.56 15.54 16.84%
EPS -0.47 0.12 0.07 -0.37 0.08 0.13 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3195 0.3224 0.3328 0.3193 0.3309 0.3265 0.3089 2.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.26 0.26 0.22 0.28 0.33 0.29 0.29 -
P/RPS 0.59 0.53 0.43 0.46 0.54 0.51 0.79 -17.64%
P/EPS -24.68 100.00 137.50 -33.97 176.79 96.67 72.50 -
EY -4.05 1.00 0.73 -2.94 0.57 1.03 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.30 0.39 0.45 0.40 0.40 -6.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 28/05/07 -
Price 0.23 0.25 0.28 0.24 0.30 0.38 0.25 -
P/RPS 0.52 0.51 0.55 0.39 0.49 0.66 0.68 -16.33%
P/EPS -21.84 96.15 175.00 -29.12 160.71 126.67 62.50 -
EY -4.58 1.04 0.57 -3.43 0.62 0.79 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.39 0.33 0.41 0.52 0.34 -3.95%

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