[DOLMITE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 371.04%
YoY- -14.95%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 75,287 54,628 24,927 97,002 47,692 27,973 8,905 314.47%
PBT 14,245 13,378 5,010 5,684 -1,664 -2,269 -3,173 -
Tax -2,997 -2,580 -1,602 -3,691 -98 3 -1 20585.99%
NP 11,248 10,798 3,408 1,993 -1,762 -2,266 -3,174 -
-
NP to SH 12,374 11,582 3,763 3,266 -1,205 -1,957 -2,967 -
-
Tax Rate 21.04% 19.29% 31.98% 64.94% - - - -
Total Cost 64,039 43,830 21,519 95,009 49,454 30,239 12,079 203.73%
-
Net Worth 153,400 151,248 140,467 136,144 129,092 129,638 127,869 12.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 153,400 151,248 140,467 136,144 129,092 129,638 127,869 12.89%
NOSH 262,717 262,630 263,146 263,030 261,956 264,459 262,566 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.94% 19.77% 13.67% 2.05% -3.69% -8.10% -35.64% -
ROE 8.07% 7.66% 2.68% 2.40% -0.93% -1.51% -2.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.66 20.80 9.47 36.88 18.21 10.58 3.39 314.46%
EPS 4.71 4.41 1.43 1.24 -0.46 -0.74 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.5759 0.5338 0.5176 0.4928 0.4902 0.487 12.84%
Adjusted Per Share Value based on latest NOSH - 262,752
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.74 9.25 4.22 16.42 8.07 4.73 1.51 313.90%
EPS 2.09 1.96 0.64 0.55 -0.20 -0.33 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2597 0.256 0.2378 0.2304 0.2185 0.2194 0.2164 12.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.265 0.48 0.23 0.27 0.28 0.27 -
P/RPS 1.03 1.27 5.07 0.62 1.48 2.65 7.96 -74.38%
P/EPS 6.26 6.01 33.57 18.52 -58.70 -37.84 -23.89 -
EY 15.97 16.64 2.98 5.40 -1.70 -2.64 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.90 0.44 0.55 0.57 0.55 -4.90%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 14/08/13 27/05/13 25/02/13 27/11/12 28/08/12 29/05/12 -
Price 0.395 0.295 0.28 0.21 0.23 0.23 0.27 -
P/RPS 1.38 1.42 2.96 0.57 1.26 2.17 7.96 -68.87%
P/EPS 8.39 6.69 19.58 16.91 -50.00 -31.08 -23.89 -
EY 11.92 14.95 5.11 5.91 -2.00 -3.22 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.51 0.52 0.41 0.47 0.47 0.55 15.17%

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