[DOLMITE] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -72.99%
YoY- 34.65%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 32,726 21,670 25,225 27,317 34,702 39,008 12,254 91.91%
PBT -27,932 34,913 -28,515 -18,458 -12,504 -21,644 -49,082 -31.20%
Tax 62,560 -5,628 -5,392 -141 1,752 -908 -3,219 -
NP 34,628 29,284 -33,907 -18,600 -10,752 -22,552 -52,301 -
-
NP to SH 34,628 29,284 -33,907 -18,600 -10,752 -22,552 -43,705 -
-
Tax Rate - 16.12% - - - - - -
Total Cost -1,902 -7,614 59,132 45,917 45,454 61,560 64,555 -
-
Net Worth 37,613 40,748 -15,672 18,543 11,398 11,398 17,097 68.74%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 37,613 40,748 -15,672 18,543 11,398 11,398 17,097 68.74%
NOSH 313,448 313,448 313,448 313,448 284,952 284,952 284,952 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 105.81% 135.14% -134.42% -68.09% -30.98% -57.81% -426.81% -
ROE 92.06% 71.87% 0.00% -100.30% -94.33% -197.86% -255.63% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.44 6.91 8.05 8.84 12.18 13.69 4.30 80.15%
EPS 11.42 9.73 -11.38 -6.35 -3.78 -7.92 -15.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 -0.05 0.06 0.04 0.04 0.06 58.40%
Adjusted Per Share Value based on latest NOSH - 313,448
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.54 3.67 4.27 4.62 5.87 6.60 2.07 92.18%
EPS 5.86 4.96 -5.74 -3.15 -1.82 -3.82 -7.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.069 -0.0265 0.0314 0.0193 0.0193 0.0289 68.96%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.115 0.11 0.105 0.03 0.125 0.165 0.13 -
P/RPS 1.10 1.59 1.30 0.34 1.03 1.21 3.02 -48.84%
P/EPS 1.04 1.18 -0.97 -0.50 -3.31 -2.08 -0.85 -
EY 96.06 84.93 -103.02 -200.61 -30.19 -47.97 -117.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.85 0.00 0.50 3.13 4.13 2.17 -41.79%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 30/06/20 27/02/20 28/11/19 30/08/19 -
Price 0.11 0.105 0.125 0.105 0.10 0.115 0.185 -
P/RPS 1.05 1.52 1.55 1.19 0.82 0.84 4.30 -60.76%
P/EPS 1.00 1.12 -1.16 -1.74 -2.65 -1.45 -1.21 -
EY 100.43 88.98 -86.54 -57.32 -37.73 -68.82 -82.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.81 0.00 1.75 2.50 2.88 3.08 -55.15%

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