[DOLMITE] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 303.28%
YoY- -14.95%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 100,382 109,256 99,708 97,002 63,589 55,946 35,620 99.38%
PBT 18,993 26,756 20,040 5,684 -2,218 -4,538 -12,692 -
Tax -3,996 -5,160 -6,408 -3,691 -130 6 -4 9851.43%
NP 14,997 21,596 13,632 1,993 -2,349 -4,532 -12,696 -
-
NP to SH 16,498 23,164 15,052 3,266 -1,606 -3,914 -11,868 -
-
Tax Rate 21.04% 19.29% 31.98% 64.94% - - - -
Total Cost 85,385 87,660 86,076 95,009 65,938 60,478 48,316 46.12%
-
Net Worth 153,400 151,248 140,467 136,144 129,092 129,638 127,869 12.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 153,400 151,248 140,467 136,144 129,092 129,638 127,869 12.89%
NOSH 262,717 262,630 263,146 263,030 261,956 264,459 262,566 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.94% 19.77% 13.67% 2.05% -3.69% -8.10% -35.64% -
ROE 10.76% 15.32% 10.72% 2.40% -1.24% -3.02% -9.28% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.21 41.60 37.89 36.88 24.27 21.15 13.57 99.27%
EPS 6.28 8.82 5.72 1.24 -0.61 -1.48 -4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.5759 0.5338 0.5176 0.4928 0.4902 0.487 12.84%
Adjusted Per Share Value based on latest NOSH - 262,752
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.99 18.49 16.88 16.42 10.76 9.47 6.03 99.36%
EPS 2.79 3.92 2.55 0.55 -0.27 -0.66 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2597 0.256 0.2378 0.2304 0.2185 0.2194 0.2164 12.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.265 0.48 0.23 0.27 0.28 0.27 -
P/RPS 0.77 0.64 1.27 0.62 1.11 1.32 1.99 -46.86%
P/EPS 4.70 3.00 8.39 18.52 -44.02 -18.92 -5.97 -
EY 21.29 33.28 11.92 5.40 -2.27 -5.29 -16.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.90 0.44 0.55 0.57 0.55 -4.90%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 14/08/13 27/05/13 25/02/13 27/11/12 28/08/12 29/05/12 -
Price 0.395 0.295 0.28 0.21 0.23 0.23 0.27 -
P/RPS 1.03 0.71 0.74 0.57 0.95 1.09 1.99 -35.50%
P/EPS 6.29 3.34 4.90 16.91 -37.50 -15.54 -5.97 -
EY 15.90 29.90 20.43 5.91 -2.67 -6.43 -16.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.51 0.52 0.41 0.47 0.47 0.55 15.17%

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