[DOLMITE] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 81.11%
YoY- -49.26%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 75,498 22,947 142,234 104,096 60,248 23,987 107,323 -20.95%
PBT 1,826 1,593 -6,858 3,930 3,106 1,162 -2,449 -
Tax -1,480 -1,389 -6,048 -3,375 -2,806 -1,007 -3,418 -42.85%
NP 346 204 -12,906 555 300 155 -5,867 -
-
NP to SH 396 250 -12,906 585 323 171 -5,843 -
-
Tax Rate 81.05% 87.19% - 85.88% 90.34% 86.66% - -
Total Cost 75,152 22,743 155,140 103,541 59,948 23,832 113,190 -23.95%
-
Net Worth 192,904 182,500 191,482 206,717 208,873 190,200 205,365 -4.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 192,904 182,500 191,482 206,717 208,873 190,200 205,365 -4.09%
NOSH 263,999 249,999 262,484 265,909 269,166 244,285 263,221 0.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.46% 0.89% -9.07% 0.53% 0.50% 0.65% -5.47% -
ROE 0.21% 0.14% -6.74% 0.28% 0.15% 0.09% -2.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.60 9.18 54.19 39.15 22.38 9.82 40.77 -21.10%
EPS 0.15 0.10 -4.91 0.22 0.12 0.07 -2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7307 0.73 0.7295 0.7774 0.776 0.7786 0.7802 -4.28%
Adjusted Per Share Value based on latest NOSH - 261,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.78 3.88 24.08 17.62 10.20 4.06 18.17 -20.96%
EPS 0.07 0.04 -2.18 0.10 0.05 0.03 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3265 0.3089 0.3241 0.3499 0.3535 0.3219 0.3476 -4.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.29 0.29 0.29 0.23 0.25 0.22 0.19 -
P/RPS 1.01 3.16 0.54 0.59 1.12 2.24 0.47 66.75%
P/EPS 193.33 290.00 -5.90 104.55 208.33 314.29 -8.56 -
EY 0.52 0.34 -16.95 0.96 0.48 0.32 -11.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.30 0.32 0.28 0.24 40.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 29/11/06 28/08/06 29/05/06 23/02/06 -
Price 0.38 0.25 0.29 0.28 0.24 0.25 0.25 -
P/RPS 1.33 2.72 0.54 0.72 1.07 2.55 0.61 68.38%
P/EPS 253.33 250.00 -5.90 127.27 200.00 357.14 -11.26 -
EY 0.39 0.40 -16.95 0.79 0.50 0.28 -8.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.40 0.36 0.31 0.32 0.32 38.34%

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