[DOLMITE] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.75%
YoY- -75.51%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 46,447 24,054 86,421 62,739 40,962 20,825 98,856 -39.64%
PBT 4,150 2,184 13,469 3,206 3,718 1,827 15,858 -59.18%
Tax -1,088 -642 -7,473 -1,302 -1,297 -566 -5,333 -65.44%
NP 3,062 1,542 5,996 1,904 2,421 1,261 10,525 -56.19%
-
NP to SH 3,690 1,825 7,199 3,031 3,149 1,622 11,998 -54.53%
-
Tax Rate 26.22% 29.40% 55.48% 40.61% 34.88% 30.98% 33.63% -
Total Cost 43,385 22,512 80,425 60,835 38,541 19,564 88,331 -37.82%
-
Net Worth 158,749 157,002 154,531 151,022 150,889 149,694 148,911 4.36%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 158,749 157,002 154,531 151,022 150,889 149,694 148,911 4.36%
NOSH 263,571 264,492 263,750 263,565 262,416 261,612 262,538 0.26%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.59% 6.41% 6.94% 3.03% 5.91% 6.06% 10.65% -
ROE 2.32% 1.16% 4.66% 2.01% 2.09% 1.08% 8.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.62 9.09 32.77 23.80 15.61 7.96 37.65 -39.80%
EPS 1.40 0.69 2.73 1.15 1.20 0.62 4.57 -54.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.5936 0.5859 0.573 0.575 0.5722 0.5672 4.09%
Adjusted Per Share Value based on latest NOSH - 295,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.86 4.07 14.63 10.62 6.93 3.52 16.73 -39.64%
EPS 0.62 0.31 1.22 0.51 0.53 0.27 2.03 -54.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2687 0.2657 0.2616 0.2556 0.2554 0.2534 0.2521 4.35%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.315 0.34 0.32 0.385 0.36 0.325 0.315 -
P/RPS 1.79 3.74 0.98 1.62 2.31 4.08 0.84 65.82%
P/EPS 22.50 49.28 11.72 33.48 30.00 52.42 6.89 120.58%
EY 4.44 2.03 8.53 2.99 3.33 1.91 14.51 -54.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.55 0.67 0.63 0.57 0.56 -4.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 26/05/15 25/02/15 25/11/14 26/08/14 27/05/14 27/02/14 -
Price 0.26 0.32 0.345 0.35 0.395 0.34 0.345 -
P/RPS 1.48 3.52 1.05 1.47 2.53 4.27 0.92 37.41%
P/EPS 18.57 46.38 12.64 30.43 32.92 54.84 7.55 82.51%
EY 5.38 2.16 7.91 3.29 3.04 1.82 13.25 -45.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.59 0.61 0.69 0.59 0.61 -20.84%

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