[DOLMITE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.23%
YoY- -96.46%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 49,335 17,640 80,966 58,170 46,201 18,117 151,106 -52.61%
PBT 3,392 1,504 1,468 2,863 2,603 2,465 48,573 -83.06%
Tax -2,665 -1,155 -688 -1,443 -1,214 -1,390 -3,656 -19.02%
NP 727 349 780 1,420 1,389 1,075 44,917 -93.61%
-
NP to SH 752 349 780 1,420 1,389 1,075 44,917 -93.47%
-
Tax Rate 78.57% 76.80% 46.87% 50.40% 46.64% 56.39% 7.53% -
Total Cost 48,608 17,291 80,186 56,750 44,812 17,042 106,189 -40.63%
-
Net Worth 194,482 201,346 194,999 197,222 196,556 196,646 147,304 20.36%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 194,482 201,346 194,999 197,222 196,556 196,646 147,304 20.36%
NOSH 259,310 268,461 259,999 262,962 262,075 262,195 199,060 19.29%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.47% 1.98% 0.96% 2.44% 3.01% 5.93% 29.73% -
ROE 0.39% 0.17% 0.40% 0.72% 0.71% 0.55% 30.49% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.03 6.57 31.14 22.12 17.63 6.91 75.91 -60.27%
EPS 0.29 0.13 0.30 0.54 0.53 0.41 24.02 -94.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.75 0.75 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 310,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.35 2.99 13.70 9.85 7.82 3.07 25.58 -52.62%
EPS 0.13 0.06 0.13 0.24 0.24 0.18 7.60 -93.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3292 0.3408 0.3301 0.3338 0.3327 0.3329 0.2493 20.38%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.53 0.62 0.70 0.70 1.04 1.27 -
P/RPS 2.00 8.07 1.99 3.16 3.97 15.05 1.67 12.78%
P/EPS 131.03 407.69 206.67 129.63 132.08 253.66 5.63 716.72%
EY 0.76 0.25 0.48 0.77 0.76 0.39 17.77 -87.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.71 0.83 0.93 0.93 1.39 1.72 -55.56%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 25/05/05 28/02/05 23/11/04 26/08/04 26/05/04 27/02/04 -
Price 0.35 0.39 0.60 0.69 0.64 0.71 1.18 -
P/RPS 1.84 5.94 1.93 3.12 3.63 10.28 1.55 12.12%
P/EPS 120.69 300.00 200.00 127.78 120.75 173.17 5.23 712.10%
EY 0.83 0.33 0.50 0.78 0.83 0.58 19.12 -87.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.80 0.92 0.85 0.95 1.59 -55.65%

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