[DOLMITE] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -55.78%
YoY- -161.89%
Quarter Report
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 515 259 2,379 2,070 256 69 32,726 -93.76%
PBT -23,140 -5,305 -27,265 -19,360 -12,373 -5,677 -27,932 -11.82%
Tax -2,582 -702 -4,447 -1,784 -1,200 -602 62,560 -
NP -25,722 -6,007 -31,712 -21,144 -13,573 -6,279 34,628 -
-
NP to SH -25,722 -6,007 -31,712 -21,144 -13,573 -6,279 34,628 -
-
Tax Rate - - - - - - - -
Total Cost 26,237 6,266 34,091 23,214 13,829 6,348 -1,902 -
-
Net Worth 11,815 23,631 41,355 58,013 68,322 35,410 37,613 -53.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 11,815 23,631 41,355 58,013 68,322 35,410 37,613 -53.88%
NOSH 590,792 590,792 590,792 590,792 590,792 413,448 313,448 52.76%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -4,994.56% -2,319.31% -1,333.00% -1,021.45% -5,301.95% -9,100.00% 105.81% -
ROE -217.69% -25.42% -76.68% -36.45% -19.87% -17.73% 92.06% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.09 0.04 0.40 0.36 0.04 0.02 10.44 -95.83%
EPS -4.35 -1.02 -5.91 -4.08 -2.82 -1.60 11.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.04 0.07 0.10 0.12 0.09 0.12 -69.81%
Adjusted Per Share Value based on latest NOSH - 590,792
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.09 0.04 0.40 0.35 0.04 0.01 5.54 -93.63%
EPS -4.35 -1.02 -5.37 -3.58 -2.30 -1.06 5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.04 0.07 0.0982 0.1156 0.0599 0.0637 -53.90%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.02 0.025 0.03 0.04 0.045 0.13 0.115 -
P/RPS 22.94 57.03 7.45 11.21 100.08 741.28 1.10 661.87%
P/EPS -0.46 -2.46 -0.56 -1.10 -1.89 -8.15 1.04 -
EY -217.69 -40.67 -178.92 -91.12 -52.98 -12.28 96.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.63 0.43 0.40 0.38 1.44 0.96 2.76%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 28/02/22 25/11/21 06/09/21 27/05/21 25/02/21 -
Price 0.02 0.035 0.02 0.03 0.035 0.055 0.11 -
P/RPS 22.94 79.84 4.97 8.41 77.84 313.62 1.05 685.93%
P/EPS -0.46 -3.44 -0.37 -0.82 -1.47 -3.45 1.00 -
EY -217.69 -29.05 -268.39 -121.49 -68.11 -29.02 100.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.29 0.30 0.29 0.61 0.92 5.73%

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