[DOLMITE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -675.47%
YoY- 83.28%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 87,023 64,282 34,902 160,642 122,686 75,498 22,947 142.59%
PBT 461 2,595 1,017 365 3,256 1,826 1,593 -56.14%
Tax -2,866 -2,467 -959 -2,523 -3,132 -1,480 -1,389 61.86%
NP -2,405 128 58 -2,158 124 346 204 -
-
NP to SH -2,069 340 109 -2,158 375 396 250 -
-
Tax Rate 621.69% 95.07% 94.30% 691.23% 96.19% 81.05% 87.19% -
Total Cost 89,428 64,154 34,844 162,800 122,562 75,152 22,743 148.50%
-
Net Worth 188,750 190,478 196,608 188,653 195,482 192,904 182,500 2.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 188,750 190,478 196,608 188,653 195,482 192,904 182,500 2.26%
NOSH 261,898 261,538 272,500 261,836 267,857 263,999 249,999 3.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -2.76% 0.20% 0.17% -1.34% 0.10% 0.46% 0.89% -
ROE -1.10% 0.18% 0.06% -1.14% 0.19% 0.21% 0.14% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.23 24.58 12.81 61.35 45.80 28.60 9.18 135.20%
EPS -0.79 0.13 0.04 -0.82 0.14 0.15 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7207 0.7283 0.7215 0.7205 0.7298 0.7307 0.73 -0.84%
Adjusted Per Share Value based on latest NOSH - 263,725
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.73 10.88 5.91 27.19 20.77 12.78 3.88 142.76%
EPS -0.35 0.06 0.02 -0.37 0.06 0.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3195 0.3224 0.3328 0.3193 0.3309 0.3265 0.3089 2.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.26 0.26 0.22 0.28 0.33 0.29 0.29 -
P/RPS 0.78 1.06 1.72 0.46 0.72 1.01 3.16 -60.55%
P/EPS -32.91 200.00 550.00 -33.97 235.71 193.33 290.00 -
EY -3.04 0.50 0.18 -2.94 0.42 0.52 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.30 0.39 0.45 0.40 0.40 -6.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 28/05/07 -
Price 0.23 0.25 0.28 0.24 0.30 0.38 0.25 -
P/RPS 0.69 1.02 2.19 0.39 0.65 1.33 2.72 -59.82%
P/EPS -29.11 192.31 700.00 -29.12 214.29 253.33 250.00 -
EY -3.43 0.52 0.14 -3.43 0.47 0.39 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.39 0.33 0.41 0.52 0.34 -3.95%

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