[DOLMITE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.84%
YoY- 1126.89%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,962 20,825 98,856 75,287 54,628 24,927 97,002 -43.80%
PBT 3,718 1,827 15,858 14,245 13,378 5,010 5,684 -24.70%
Tax -1,297 -566 -5,333 -2,997 -2,580 -1,602 -3,691 -50.29%
NP 2,421 1,261 10,525 11,248 10,798 3,408 1,993 13.88%
-
NP to SH 3,149 1,622 11,998 12,374 11,582 3,763 3,266 -2.40%
-
Tax Rate 34.88% 30.98% 33.63% 21.04% 19.29% 31.98% 64.94% -
Total Cost 38,541 19,564 88,331 64,039 43,830 21,519 95,009 -45.29%
-
Net Worth 150,889 149,694 148,911 153,400 151,248 140,467 136,144 7.11%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 150,889 149,694 148,911 153,400 151,248 140,467 136,144 7.11%
NOSH 262,416 261,612 262,538 262,717 262,630 263,146 263,030 -0.15%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.91% 6.06% 10.65% 14.94% 19.77% 13.67% 2.05% -
ROE 2.09% 1.08% 8.06% 8.07% 7.66% 2.68% 2.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.61 7.96 37.65 28.66 20.80 9.47 36.88 -43.71%
EPS 1.20 0.62 4.57 4.71 4.41 1.43 1.24 -2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.575 0.5722 0.5672 0.5839 0.5759 0.5338 0.5176 7.28%
Adjusted Per Share Value based on latest NOSH - 263,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.93 3.52 16.73 12.74 9.25 4.22 16.42 -43.82%
EPS 0.53 0.27 2.03 2.09 1.96 0.64 0.55 -2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2554 0.2534 0.2521 0.2597 0.256 0.2378 0.2304 7.12%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.36 0.325 0.315 0.295 0.265 0.48 0.23 -
P/RPS 2.31 4.08 0.84 1.03 1.27 5.07 0.62 140.91%
P/EPS 30.00 52.42 6.89 6.26 6.01 33.57 18.52 38.05%
EY 3.33 1.91 14.51 15.97 16.64 2.98 5.40 -27.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.56 0.51 0.46 0.90 0.44 27.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 28/11/13 14/08/13 27/05/13 25/02/13 -
Price 0.395 0.34 0.345 0.395 0.295 0.28 0.21 -
P/RPS 2.53 4.27 0.92 1.38 1.42 2.96 0.57 170.82%
P/EPS 32.92 54.84 7.55 8.39 6.69 19.58 16.91 56.10%
EY 3.04 1.82 13.25 11.92 14.95 5.11 5.91 -35.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 0.61 0.68 0.51 0.52 0.41 41.61%

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