[DOLMITE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 63.07%
YoY- -27.1%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 102,358 82,688 47,394 24,770 135,486 101,863 62,212 39.24%
PBT -40,595 -30,463 -23,208 -13,711 37,160 -32,571 -25,762 35.30%
Tax 520 -250 -97 -57 -74,445 181 25,762 -92.53%
NP -40,075 -30,713 -23,305 -13,768 -37,285 -32,390 0 -
-
NP to SH -40,075 -30,713 -23,305 -13,768 -37,285 -32,390 -25,431 35.30%
-
Tax Rate - - - - 200.34% - - -
Total Cost 142,433 113,401 70,699 38,538 172,771 134,253 62,212 73.44%
-
Net Worth -34,155 -25,299 -17,712 -8,858 5,060 12,652 18,978 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -34,155 -25,299 -17,712 -8,858 5,060 12,652 18,978 -
NOSH 126,503 126,495 126,520 126,544 126,518 126,523 126,522 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -39.15% -37.14% -49.17% -55.58% -27.52% -31.80% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% -736.75% -256.00% -134.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 80.91 65.37 37.46 19.57 107.09 80.51 49.17 39.25%
EPS -31.68 -24.28 -18.42 -10.88 -29.47 -25.60 -20.10 35.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.27 -0.20 -0.14 -0.07 0.04 0.10 0.15 -
Adjusted Per Share Value based on latest NOSH - 126,544
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 17.33 14.00 8.02 4.19 22.93 17.24 10.53 39.26%
EPS -6.78 -5.20 -3.94 -2.33 -6.31 -5.48 -4.30 35.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0578 -0.0428 -0.03 -0.015 0.0086 0.0214 0.0321 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.66 0.48 0.54 0.76 1.20 0.68 0.60 -
P/RPS 0.82 0.73 1.44 3.88 1.12 0.84 1.22 -23.21%
P/EPS -2.08 -1.98 -2.93 -6.99 -4.07 -2.66 -2.99 -21.43%
EY -48.00 -50.58 -34.11 -14.32 -24.56 -37.65 -33.50 27.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 30.00 6.80 4.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 21/08/02 13/05/02 26/02/02 28/11/01 29/08/01 -
Price 0.52 0.49 0.60 0.87 0.96 1.08 0.80 -
P/RPS 0.64 0.75 1.60 4.44 0.90 1.34 1.63 -46.28%
P/EPS -1.64 -2.02 -3.26 -8.00 -3.26 -4.22 -3.98 -44.53%
EY -60.92 -49.55 -30.70 -12.51 -30.70 -23.70 -25.13 80.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 24.00 10.80 5.33 -

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