[DOLMITE] QoQ Annualized Quarter Result on 31-Mar-2017

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- -373.24%
YoY- -413.83%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 120,481 96,966 117,988 86,720 105,774 122,041 99,808 13.33%
PBT -12,322 -23,698 -9,464 -10,000 11,763 25,424 7,054 -
Tax -7,601 -5,613 -4,654 -4,072 -6,613 -10,449 -3,506 67.27%
NP -19,924 -29,312 -14,118 -14,072 5,150 14,974 3,548 -
-
NP to SH -19,924 -29,312 -14,118 -14,072 5,150 14,974 3,548 -
-
Tax Rate - - - - 56.22% 41.10% 49.70% -
Total Cost 140,405 126,278 132,106 100,792 100,624 107,066 96,260 28.52%
-
Net Worth 148,175 143,136 154,671 158,664 161,560 169,915 160,842 -5.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 148,175 143,136 154,671 158,664 161,560 169,915 160,842 -5.30%
NOSH 284,952 284,952 272,548 272,713 272,578 268,684 268,787 3.95%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -16.54% -30.23% -11.97% -16.23% 4.87% 12.27% 3.55% -
ROE -13.45% -20.48% -9.13% -8.87% 3.19% 8.81% 2.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.28 34.75 43.29 31.80 39.16 45.42 37.13 9.01%
EPS -7.18 -10.67 -5.18 -5.16 1.91 5.57 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5129 0.5675 0.5818 0.5981 0.6324 0.5984 -8.91%
Adjusted Per Share Value based on latest NOSH - 272,713
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.39 16.41 19.97 14.68 17.90 20.66 16.89 13.33%
EPS -3.37 -4.96 -2.39 -2.38 0.87 2.53 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.2423 0.2618 0.2686 0.2735 0.2876 0.2722 -5.29%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.20 0.26 0.28 0.37 0.32 0.32 0.305 -
P/RPS 0.47 0.75 0.65 0.87 0.82 0.70 0.82 -30.92%
P/EPS -2.86 -2.48 -5.41 17.96 16.78 5.74 23.11 -
EY -34.96 -40.40 -18.50 5.57 5.96 17.42 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.49 0.00 0.54 0.51 0.51 -17.76%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 29/08/17 23/05/17 23/02/17 24/11/16 25/08/16 -
Price 0.185 0.24 0.255 0.325 0.39 0.295 0.38 -
P/RPS 0.44 0.69 0.59 0.77 1.00 0.65 1.02 -42.82%
P/EPS -2.65 -2.28 -4.92 15.78 20.46 5.29 28.79 -
EY -37.80 -43.76 -20.31 6.34 4.89 18.89 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.45 0.00 0.65 0.47 0.64 -31.78%

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