[DOLMITE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 102.93%
YoY- -51.0%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 142,234 104,096 60,248 23,987 107,323 79,752 49,335 102.17%
PBT -6,858 3,930 3,106 1,162 -2,449 5,037 3,392 -
Tax -6,048 -3,375 -2,806 -1,007 -3,418 -3,909 -2,665 72.43%
NP -12,906 555 300 155 -5,867 1,128 727 -
-
NP to SH -12,906 585 323 171 -5,843 1,153 752 -
-
Tax Rate - 85.88% 90.34% 86.66% - 77.61% 78.57% -
Total Cost 155,140 103,541 59,948 23,832 113,190 78,624 48,608 116.31%
-
Net Worth 191,482 206,717 208,873 190,200 205,365 196,534 194,482 -1.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 191,482 206,717 208,873 190,200 205,365 196,534 194,482 -1.02%
NOSH 262,484 265,909 269,166 244,285 263,221 262,045 259,310 0.81%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -9.07% 0.53% 0.50% 0.65% -5.47% 1.41% 1.47% -
ROE -6.74% 0.28% 0.15% 0.09% -2.85% 0.59% 0.39% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 54.19 39.15 22.38 9.82 40.77 30.43 19.03 100.52%
EPS -4.91 0.22 0.12 0.07 -2.22 0.44 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7295 0.7774 0.776 0.7786 0.7802 0.75 0.75 -1.82%
Adjusted Per Share Value based on latest NOSH - 244,285
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.08 17.62 10.20 4.06 18.17 13.50 8.35 102.21%
EPS -2.18 0.10 0.05 0.03 -0.99 0.20 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3241 0.3499 0.3535 0.3219 0.3476 0.3327 0.3292 -1.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.23 0.25 0.22 0.19 0.27 0.38 -
P/RPS 0.54 0.59 1.12 2.24 0.47 0.89 2.00 -58.12%
P/EPS -5.90 104.55 208.33 314.29 -8.56 61.36 131.03 -
EY -16.95 0.96 0.48 0.32 -11.68 1.63 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.32 0.28 0.24 0.36 0.51 -14.91%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 28/08/06 29/05/06 23/02/06 24/11/05 26/08/05 -
Price 0.29 0.28 0.24 0.25 0.25 0.17 0.35 -
P/RPS 0.54 0.72 1.07 2.55 0.61 0.56 1.84 -55.73%
P/EPS -5.90 127.27 200.00 357.14 -11.26 38.64 120.69 -
EY -16.95 0.79 0.50 0.28 -8.88 2.59 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.31 0.32 0.32 0.23 0.47 -10.16%

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