[DOLMITE] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 21.48%
YoY- -11.18%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 66,420 54,796 144,756 112,631 120,481 96,966 117,988 -31.75%
PBT -28,412 -59,856 -111,768 -8,560 -12,322 -23,698 -9,464 107.68%
Tax -3,506 -3,288 -8,775 -7,084 -7,601 -5,613 -4,654 -17.16%
NP -31,918 -63,144 -120,543 -15,644 -19,924 -29,312 -14,118 72.00%
-
NP to SH -31,918 -63,144 -120,543 -15,644 -19,924 -29,312 -14,118 72.00%
-
Tax Rate - - - - - - - -
Total Cost 98,338 117,940 265,299 128,275 140,405 126,278 132,106 -17.82%
-
Net Worth 31,344 31,344 51,291 148,175 148,175 143,136 154,671 -65.39%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 31,344 31,344 51,291 148,175 148,175 143,136 154,671 -65.39%
NOSH 284,952 284,952 284,952 284,952 284,952 284,952 272,548 3.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -48.05% -115.23% -83.27% -13.89% -16.54% -30.23% -11.97% -
ROE -101.83% -201.45% -235.02% -10.56% -13.45% -20.48% -9.13% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.31 19.23 50.80 39.53 42.28 34.75 43.29 -33.73%
EPS -11.20 -22.16 -41.53 -5.61 -7.18 -10.67 -5.18 66.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.18 0.52 0.52 0.5129 0.5675 -66.40%
Adjusted Per Share Value based on latest NOSH - 284,952
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.24 9.28 24.50 19.06 20.39 16.41 19.97 -31.75%
EPS -5.40 -10.69 -20.40 -2.65 -3.37 -4.96 -2.39 71.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0531 0.0868 0.2508 0.2508 0.2423 0.2618 -65.37%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.10 0.15 0.175 0.19 0.20 0.26 0.28 -
P/RPS 0.43 0.78 0.34 0.48 0.47 0.75 0.65 -24.02%
P/EPS -0.89 -0.68 -0.41 -3.46 -2.86 -2.48 -5.41 -69.87%
EY -112.01 -147.73 -241.73 -28.90 -34.96 -40.40 -18.50 231.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.36 0.97 0.37 0.38 0.51 0.49 50.91%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 28/08/18 28/05/18 27/02/18 27/11/17 29/08/17 -
Price 0.11 0.125 0.165 0.25 0.185 0.24 0.255 -
P/RPS 0.47 0.65 0.32 0.63 0.44 0.69 0.59 -14.03%
P/EPS -0.98 -0.56 -0.39 -4.55 -2.65 -2.28 -4.92 -65.79%
EY -101.83 -177.28 -256.38 -21.96 -37.80 -43.76 -20.31 192.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.14 0.92 0.48 0.36 0.47 0.45 70.04%

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