[DOLMITE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -23.7%
YoY- -149.83%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 47,868 48,710 63,280 63,978 62,138 50,586 33,380 27.13%
PBT -14,192 -15,256 -11,552 -28,974 -21,173 -22,344 -24,092 -29.70%
Tax 3,720 3,468 -788 1,063 -1,604 -1,458 -1,348 -
NP -10,472 -11,788 -12,340 -27,911 -22,777 -23,802 -25,440 -44.63%
-
NP to SH -10,126 -11,440 -12,124 -27,566 -22,284 -23,190 -24,720 -44.81%
-
Tax Rate - - - - - - - -
Total Cost 58,340 60,498 75,620 91,889 84,915 74,388 58,820 -0.54%
-
Net Worth 135,711 137,201 140,506 153,082 163,188 169,586 175,485 -15.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 135,711 137,201 140,506 153,082 163,188 169,586 175,485 -15.73%
NOSH 262,802 262,385 263,565 262,756 262,783 262,925 262,978 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -21.88% -24.20% -19.50% -43.63% -36.66% -47.05% -76.21% -
ROE -7.46% -8.34% -8.63% -18.01% -13.66% -13.67% -14.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.21 18.56 24.01 24.35 23.65 19.24 12.69 27.19%
EPS -3.85 -4.36 -4.60 -10.49 -8.48 -8.82 -9.40 -44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5164 0.5229 0.5331 0.5826 0.621 0.645 0.6673 -15.69%
Adjusted Per Share Value based on latest NOSH - 262,691
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.10 8.24 10.71 10.83 10.52 8.56 5.65 27.11%
EPS -1.71 -1.94 -2.05 -4.67 -3.77 -3.93 -4.18 -44.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.2322 0.2378 0.2591 0.2762 0.287 0.297 -15.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.20 0.25 0.32 0.19 0.20 0.19 0.20 -
P/RPS 1.10 1.35 1.33 0.78 0.85 0.99 1.58 -21.43%
P/EPS -5.19 -5.73 -6.96 -1.81 -2.36 -2.15 -2.13 80.97%
EY -19.27 -17.44 -14.38 -55.22 -42.40 -46.42 -47.00 -44.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.60 0.33 0.32 0.29 0.30 19.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 25/05/10 24/02/10 24/11/09 26/08/09 26/05/09 -
Price 0.24 0.22 0.21 0.24 0.19 0.21 0.23 -
P/RPS 1.32 1.19 0.87 0.99 0.80 1.09 1.81 -18.96%
P/EPS -6.23 -5.05 -4.57 -2.29 -2.24 -2.38 -2.45 86.19%
EY -16.06 -19.82 -21.90 -43.71 -44.63 -42.00 -40.87 -46.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.39 0.41 0.31 0.33 0.34 22.30%

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