[DOLMITE] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 78.97%
YoY- -67.53%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 107,323 106,336 98,670 70,560 80,966 77,560 92,402 10.46%
PBT -2,449 6,716 6,784 6,016 1,468 3,817 5,206 -
Tax -3,418 -5,212 -5,330 -4,620 -688 -1,924 -2,428 25.52%
NP -5,867 1,504 1,454 1,396 780 1,893 2,778 -
-
NP to SH -5,843 1,537 1,504 1,396 780 1,893 2,778 -
-
Tax Rate - 77.61% 78.57% 76.80% 46.87% 50.41% 46.64% -
Total Cost 113,190 104,832 97,216 69,164 80,186 75,666 89,624 16.78%
-
Net Worth 205,365 196,534 194,482 201,346 194,999 197,222 196,556 2.95%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 205,365 196,534 194,482 201,346 194,999 197,222 196,556 2.95%
NOSH 263,221 262,045 259,310 268,461 259,999 262,962 262,075 0.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -5.47% 1.41% 1.47% 1.98% 0.96% 2.44% 3.01% -
ROE -2.85% 0.78% 0.77% 0.69% 0.40% 0.96% 1.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.77 40.58 38.05 26.28 31.14 29.49 35.26 10.13%
EPS -2.22 0.59 0.58 0.52 0.30 0.72 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7802 0.75 0.75 0.75 0.75 0.75 0.75 2.65%
Adjusted Per Share Value based on latest NOSH - 268,461
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.17 18.00 16.70 11.94 13.70 13.13 15.64 10.48%
EPS -0.99 0.26 0.25 0.24 0.13 0.32 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3476 0.3327 0.3292 0.3408 0.3301 0.3338 0.3327 2.95%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.27 0.38 0.53 0.62 0.70 0.70 -
P/RPS 0.47 0.67 1.00 2.02 1.99 2.37 1.99 -61.69%
P/EPS -8.56 46.02 65.52 101.92 206.67 97.22 66.04 -
EY -11.68 2.17 1.53 0.98 0.48 1.03 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.36 0.51 0.71 0.83 0.93 0.93 -59.36%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 25/05/05 28/02/05 23/11/04 26/08/04 -
Price 0.25 0.17 0.35 0.39 0.60 0.69 0.64 -
P/RPS 0.61 0.42 0.92 1.48 1.93 2.34 1.82 -51.65%
P/EPS -11.26 28.98 60.34 75.00 200.00 95.83 60.38 -
EY -8.88 3.45 1.66 1.33 0.50 1.04 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.47 0.52 0.80 0.92 0.85 -47.76%

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