[DOLMITE] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -299.98%
YoY- -411.31%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 62,138 50,586 33,380 99,351 116,030 128,564 139,608 -41.67%
PBT -21,173 -22,344 -24,092 -10,268 614 5,190 4,068 -
Tax -1,604 -1,458 -1,348 -910 -3,821 -4,934 -3,836 -44.05%
NP -22,777 -23,802 -25,440 -11,178 -3,206 256 232 -
-
NP to SH -22,284 -23,190 -24,720 -11,034 -2,758 680 436 -
-
Tax Rate - - - - 622.31% 95.07% 94.30% -
Total Cost 84,915 74,388 58,820 110,529 119,237 128,308 139,376 -28.11%
-
Net Worth 163,188 169,586 175,485 180,227 188,750 190,478 196,608 -11.67%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 163,188 169,586 175,485 180,227 188,750 190,478 196,608 -11.67%
NOSH 262,783 262,925 262,978 262,836 261,898 261,538 272,500 -2.38%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -36.66% -47.05% -76.21% -11.25% -2.76% 0.20% 0.17% -
ROE -13.66% -13.67% -14.09% -6.12% -1.46% 0.36% 0.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.65 19.24 12.69 37.80 44.30 49.16 51.23 -40.24%
EPS -8.48 -8.82 -9.40 -4.20 -1.05 0.26 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.621 0.645 0.6673 0.6857 0.7207 0.7283 0.7215 -9.50%
Adjusted Per Share Value based on latest NOSH - 263,110
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.52 8.56 5.65 16.82 19.64 21.76 23.63 -41.66%
EPS -3.77 -3.93 -4.18 -1.87 -0.47 0.12 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2762 0.287 0.297 0.3051 0.3195 0.3224 0.3328 -11.67%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.20 0.19 0.20 0.23 0.26 0.26 0.22 -
P/RPS 0.85 0.99 1.58 0.61 0.59 0.53 0.43 57.44%
P/EPS -2.36 -2.15 -2.13 -5.48 -24.68 100.00 137.50 -
EY -42.40 -46.42 -47.00 -18.25 -4.05 1.00 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.30 0.34 0.36 0.36 0.30 4.39%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 26/05/09 24/02/09 24/11/08 25/08/08 26/05/08 -
Price 0.19 0.21 0.23 0.19 0.23 0.25 0.28 -
P/RPS 0.80 1.09 1.81 0.50 0.52 0.51 0.55 28.34%
P/EPS -2.24 -2.38 -2.45 -4.53 -21.84 96.15 175.00 -
EY -44.63 -42.00 -40.87 -22.09 -4.58 1.04 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.34 0.28 0.32 0.34 0.39 -14.17%

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