[DOLMITE] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 137.51%
YoY- -40.0%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 68,446 46,447 24,054 86,421 62,739 40,962 20,825 120.89%
PBT 13,325 4,150 2,184 13,469 3,206 3,718 1,827 275.63%
Tax -1,649 -1,088 -642 -7,473 -1,302 -1,297 -566 103.85%
NP 11,676 3,062 1,542 5,996 1,904 2,421 1,261 340.35%
-
NP to SH 12,593 3,690 1,825 7,199 3,031 3,149 1,622 291.60%
-
Tax Rate 12.38% 26.22% 29.40% 55.48% 40.61% 34.88% 30.98% -
Total Cost 56,770 43,385 22,512 80,425 60,835 38,541 19,564 103.31%
-
Net Worth 169,952 158,749 157,002 154,531 151,022 150,889 149,694 8.82%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 169,952 158,749 157,002 154,531 151,022 150,889 149,694 8.82%
NOSH 263,451 263,571 264,492 263,750 263,565 262,416 261,612 0.46%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.06% 6.59% 6.41% 6.94% 3.03% 5.91% 6.06% -
ROE 7.41% 2.32% 1.16% 4.66% 2.01% 2.09% 1.08% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.98 17.62 9.09 32.77 23.80 15.61 7.96 119.87%
EPS 4.78 1.40 0.69 2.73 1.15 1.20 0.62 289.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6451 0.6023 0.5936 0.5859 0.573 0.575 0.5722 8.31%
Adjusted Per Share Value based on latest NOSH - 263,878
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.59 7.86 4.07 14.63 10.62 6.93 3.52 121.16%
EPS 2.13 0.62 0.31 1.22 0.51 0.53 0.27 295.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2877 0.2687 0.2657 0.2616 0.2556 0.2554 0.2534 8.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.275 0.315 0.34 0.32 0.385 0.36 0.325 -
P/RPS 1.06 1.79 3.74 0.98 1.62 2.31 4.08 -59.25%
P/EPS 5.75 22.50 49.28 11.72 33.48 30.00 52.42 -77.05%
EY 17.38 4.44 2.03 8.53 2.99 3.33 1.91 335.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.57 0.55 0.67 0.63 0.57 -17.11%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 24/08/15 26/05/15 25/02/15 25/11/14 26/08/14 27/05/14 -
Price 0.30 0.26 0.32 0.345 0.35 0.395 0.34 -
P/RPS 1.15 1.48 3.52 1.05 1.47 2.53 4.27 -58.26%
P/EPS 6.28 18.57 46.38 12.64 30.43 32.92 54.84 -76.38%
EY 15.93 5.38 2.16 7.91 3.29 3.04 1.82 324.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.54 0.59 0.61 0.69 0.59 -14.05%

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