[DOLMITE] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 18.25%
YoY- 422.06%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,760 512 276 32,726 21,670 25,225 27,317 -78.27%
PBT -25,813 -24,746 -22,708 -27,932 34,913 -28,515 -18,458 25.02%
Tax -2,378 -2,400 -2,408 62,560 -5,628 -5,392 -141 556.52%
NP -28,192 -27,146 -25,116 34,628 29,284 -33,907 -18,600 31.91%
-
NP to SH -28,192 -27,146 -25,116 34,628 29,284 -33,907 -18,600 31.91%
-
Tax Rate - - - - 16.12% - - -
Total Cost 30,952 27,658 25,392 -1,902 -7,614 59,132 45,917 -23.10%
-
Net Worth 58,013 68,322 35,410 37,613 40,748 -15,672 18,543 113.76%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 58,013 68,322 35,410 37,613 40,748 -15,672 18,543 113.76%
NOSH 590,792 590,792 413,448 313,448 313,448 313,448 313,448 52.52%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -1,021.45% -5,301.95% -9,100.00% 105.81% 135.14% -134.42% -68.09% -
ROE -48.60% -39.73% -70.93% 92.06% 71.87% 0.00% -100.30% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.48 0.09 0.07 10.44 6.91 8.05 8.84 -85.63%
EPS -5.44 -5.64 -6.40 11.42 9.73 -11.38 -6.35 -9.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.09 0.12 0.13 -0.05 0.06 40.52%
Adjusted Per Share Value based on latest NOSH - 313,448
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.47 0.09 0.05 5.54 3.67 4.27 4.62 -78.17%
EPS -4.77 -4.59 -4.25 5.86 4.96 -5.74 -3.15 31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.1156 0.0599 0.0637 0.069 -0.0265 0.0314 113.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.04 0.045 0.13 0.115 0.11 0.105 0.03 -
P/RPS 8.41 50.04 185.32 1.10 1.59 1.30 0.34 747.28%
P/EPS -0.82 -0.94 -2.04 1.04 1.18 -0.97 -0.50 39.02%
EY -121.49 -105.95 -49.10 96.06 84.93 -103.02 -200.61 -28.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 1.44 0.96 0.85 0.00 0.50 -13.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 06/09/21 27/05/21 25/02/21 26/11/20 27/08/20 30/06/20 -
Price 0.03 0.035 0.055 0.11 0.105 0.125 0.105 -
P/RPS 6.31 38.92 78.40 1.05 1.52 1.55 1.19 203.77%
P/EPS -0.62 -0.73 -0.86 1.00 1.12 -1.16 -1.74 -49.70%
EY -161.99 -136.22 -116.06 100.43 88.98 -86.54 -57.32 99.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.61 0.92 0.81 0.00 1.75 -69.10%

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