[DOLMITE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.3%
YoY- -35.9%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 64,282 34,902 160,642 122,686 75,498 22,947 142,234 -41.13%
PBT 2,595 1,017 365 3,256 1,826 1,593 -6,858 -
Tax -2,467 -959 -2,523 -3,132 -1,480 -1,389 -6,048 -45.02%
NP 128 58 -2,158 124 346 204 -12,906 -
-
NP to SH 340 109 -2,158 375 396 250 -12,906 -
-
Tax Rate 95.07% 94.30% 691.23% 96.19% 81.05% 87.19% - -
Total Cost 64,154 34,844 162,800 122,562 75,152 22,743 155,140 -44.52%
-
Net Worth 190,478 196,608 188,653 195,482 192,904 182,500 191,482 -0.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 190,478 196,608 188,653 195,482 192,904 182,500 191,482 -0.35%
NOSH 261,538 272,500 261,836 267,857 263,999 249,999 262,484 -0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.20% 0.17% -1.34% 0.10% 0.46% 0.89% -9.07% -
ROE 0.18% 0.06% -1.14% 0.19% 0.21% 0.14% -6.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.58 12.81 61.35 45.80 28.60 9.18 54.19 -40.99%
EPS 0.13 0.04 -0.82 0.14 0.15 0.10 -4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7283 0.7215 0.7205 0.7298 0.7307 0.73 0.7295 -0.10%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.88 5.91 27.19 20.77 12.78 3.88 24.08 -41.14%
EPS 0.06 0.02 -0.37 0.06 0.07 0.04 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3328 0.3193 0.3309 0.3265 0.3089 0.3241 -0.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.22 0.28 0.33 0.29 0.29 0.29 -
P/RPS 1.06 1.72 0.46 0.72 1.01 3.16 0.54 56.83%
P/EPS 200.00 550.00 -33.97 235.71 193.33 290.00 -5.90 -
EY 0.50 0.18 -2.94 0.42 0.52 0.34 -16.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.39 0.45 0.40 0.40 0.40 -6.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 28/05/07 28/02/07 -
Price 0.25 0.28 0.24 0.30 0.38 0.25 0.29 -
P/RPS 1.02 2.19 0.39 0.65 1.33 2.72 0.54 52.86%
P/EPS 192.31 700.00 -29.12 214.29 253.33 250.00 -5.90 -
EY 0.52 0.14 -3.43 0.47 0.39 0.40 -16.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.33 0.41 0.52 0.34 0.40 -10.27%

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