[DOLMITE] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -96.85%
YoY- -94.49%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 91,531 49,904 14,409 93,779 68,446 46,447 24,054 143.14%
PBT 19,068 3,527 1,628 4,584 13,325 4,150 2,184 322.33%
Tax -7,837 -1,753 -507 -5,415 -1,649 -1,088 -642 427.75%
NP 11,231 1,774 1,121 -831 11,676 3,062 1,542 274.38%
-
NP to SH 11,231 1,774 1,121 397 12,593 3,690 1,825 234.70%
-
Tax Rate 41.10% 49.70% 31.14% 118.13% 12.38% 26.22% 29.40% -
Total Cost 80,300 48,130 13,288 94,610 56,770 43,385 22,512 132.91%
-
Net Worth 169,915 160,842 161,103 153,083 169,952 158,749 157,002 5.39%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 169,915 160,842 161,103 153,083 169,952 158,749 157,002 5.39%
NOSH 268,684 268,787 266,904 264,666 263,451 263,571 264,492 1.05%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.27% 3.55% 7.78% -0.89% 17.06% 6.59% 6.41% -
ROE 6.61% 1.10% 0.70% 0.26% 7.41% 2.32% 1.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.07 18.57 5.40 35.43 25.98 17.62 9.09 140.70%
EPS 4.18 0.66 0.42 0.15 4.78 1.40 0.69 231.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6324 0.5984 0.6036 0.5784 0.6451 0.6023 0.5936 4.29%
Adjusted Per Share Value based on latest NOSH - 263,982
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.49 8.45 2.44 15.87 11.59 7.86 4.07 143.17%
EPS 1.90 0.30 0.19 0.07 2.13 0.62 0.31 233.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2876 0.2722 0.2727 0.2591 0.2877 0.2687 0.2657 5.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.32 0.305 0.345 0.525 0.275 0.315 0.34 -
P/RPS 0.94 1.64 6.39 1.48 1.06 1.79 3.74 -60.07%
P/EPS 7.66 46.21 82.14 350.00 5.75 22.50 49.28 -70.99%
EY 13.06 2.16 1.22 0.29 17.38 4.44 2.03 244.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.57 0.91 0.43 0.52 0.57 -7.12%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 24/05/16 25/02/16 24/11/15 24/08/15 26/05/15 -
Price 0.295 0.38 0.35 0.515 0.30 0.26 0.32 -
P/RPS 0.87 2.05 6.48 1.45 1.15 1.48 3.52 -60.51%
P/EPS 7.06 57.58 83.33 343.33 6.28 18.57 46.38 -71.39%
EY 14.17 1.74 1.20 0.29 15.93 5.38 2.16 249.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.58 0.89 0.47 0.43 0.54 -8.81%

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