[DOLMITE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -44.14%
YoY- -707.78%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 24,355 15,820 63,978 46,604 25,293 8,345 99,351 -60.93%
PBT -7,628 -2,888 -28,974 -15,880 -11,172 -6,023 -10,268 -18.01%
Tax 1,734 -197 1,063 -1,203 -729 -337 -910 -
NP -5,894 -3,085 -27,911 -17,083 -11,901 -6,360 -11,178 -34.80%
-
NP to SH -5,720 -3,031 -27,566 -16,713 -11,595 -6,180 -11,034 -35.54%
-
Tax Rate - - - - - - - -
Total Cost 30,249 18,905 91,889 63,687 37,194 14,705 110,529 -57.94%
-
Net Worth 137,201 140,506 153,082 163,188 169,586 175,485 180,227 -16.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 137,201 140,506 153,082 163,188 169,586 175,485 180,227 -16.66%
NOSH 262,385 263,565 262,756 262,783 262,925 262,978 262,836 -0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -24.20% -19.50% -43.63% -36.66% -47.05% -76.21% -11.25% -
ROE -4.17% -2.16% -18.01% -10.24% -6.84% -3.52% -6.12% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.28 6.00 24.35 17.73 9.62 3.17 37.80 -60.89%
EPS -2.18 -1.15 -10.49 -6.36 -4.41 -2.35 -4.20 -35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5229 0.5331 0.5826 0.621 0.645 0.6673 0.6857 -16.57%
Adjusted Per Share Value based on latest NOSH - 262,461
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.12 2.68 10.83 7.89 4.28 1.41 16.82 -60.95%
EPS -0.97 -0.51 -4.67 -2.83 -1.96 -1.05 -1.87 -35.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2322 0.2378 0.2591 0.2762 0.287 0.297 0.3051 -16.68%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.25 0.32 0.19 0.20 0.19 0.20 0.23 -
P/RPS 2.69 5.33 0.78 1.13 1.98 6.30 0.61 169.64%
P/EPS -11.47 -27.83 -1.81 -3.14 -4.31 -8.51 -5.48 63.84%
EY -8.72 -3.59 -55.22 -31.80 -23.21 -11.75 -18.25 -38.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.33 0.32 0.29 0.30 0.34 25.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 24/02/10 24/11/09 26/08/09 26/05/09 24/02/09 -
Price 0.22 0.21 0.24 0.19 0.21 0.23 0.19 -
P/RPS 2.37 3.50 0.99 1.07 2.18 7.25 0.50 182.98%
P/EPS -10.09 -18.26 -2.29 -2.99 -4.76 -9.79 -4.53 70.80%
EY -9.91 -5.48 -43.71 -33.47 -21.00 -10.22 -22.09 -41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.41 0.31 0.33 0.34 0.28 31.13%

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