[DOLMITE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 420.8%
YoY- 123.71%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 47,692 27,973 8,905 39,062 25,565 16,958 8,778 208.10%
PBT -1,664 -2,269 -3,173 2,092 -2,325 -1,964 -3,001 -32.43%
Tax -98 3 -1 311 743 143 12 -
NP -1,762 -2,266 -3,174 2,403 -1,582 -1,821 -2,989 -29.62%
-
NP to SH -1,205 -1,957 -2,967 3,840 -1,197 -1,617 -2,810 -43.04%
-
Tax Rate - - - -14.87% - - - -
Total Cost 49,454 30,239 12,079 36,659 27,147 18,779 11,767 159.74%
-
Net Worth 129,092 129,638 127,869 131,679 125,841 124,639 124,007 2.70%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 129,092 129,638 127,869 131,679 125,841 124,639 124,007 2.70%
NOSH 261,956 264,459 262,566 262,676 260,217 260,806 262,616 -0.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -3.69% -8.10% -35.64% 6.15% -6.19% -10.74% -34.05% -
ROE -0.93% -1.51% -2.32% 2.92% -0.95% -1.30% -2.27% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.21 10.58 3.39 14.87 9.82 6.50 3.34 208.81%
EPS -0.46 -0.74 -1.13 1.46 -0.46 -0.62 -1.07 -42.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4928 0.4902 0.487 0.5013 0.4836 0.4779 0.4722 2.87%
Adjusted Per Share Value based on latest NOSH - 262,074
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.07 4.73 1.51 6.61 4.33 2.87 1.49 207.45%
EPS -0.20 -0.33 -0.50 0.65 -0.20 -0.27 -0.48 -44.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2185 0.2194 0.2164 0.2229 0.213 0.211 0.2099 2.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.27 0.28 0.27 0.27 0.20 0.245 0.22 -
P/RPS 1.48 2.65 7.96 1.82 2.04 3.77 6.58 -62.91%
P/EPS -58.70 -37.84 -23.89 18.47 -43.48 -39.52 -20.56 100.86%
EY -1.70 -2.64 -4.19 5.41 -2.30 -2.53 -4.86 -50.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.55 0.54 0.41 0.51 0.47 11.01%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 28/02/12 22/11/11 26/08/11 25/05/11 -
Price 0.23 0.23 0.27 0.26 0.22 0.22 0.23 -
P/RPS 1.26 2.17 7.96 1.75 2.24 3.38 6.88 -67.65%
P/EPS -50.00 -31.08 -23.89 17.79 -47.83 -35.48 -21.50 75.26%
EY -2.00 -3.22 -4.19 5.62 -2.09 -2.82 -4.65 -42.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.55 0.52 0.45 0.46 0.49 -2.73%

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