[DOLMITE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 43.99%
YoY- -5769.72%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 63,978 46,604 25,293 8,345 99,351 87,023 64,282 -0.31%
PBT -28,974 -15,880 -11,172 -6,023 -10,268 461 2,595 -
Tax 1,063 -1,203 -729 -337 -910 -2,866 -2,467 -
NP -27,911 -17,083 -11,901 -6,360 -11,178 -2,405 128 -
-
NP to SH -27,566 -16,713 -11,595 -6,180 -11,034 -2,069 340 -
-
Tax Rate - - - - - 621.69% 95.07% -
Total Cost 91,889 63,687 37,194 14,705 110,529 89,428 64,154 26.98%
-
Net Worth 153,082 163,188 169,586 175,485 180,227 188,750 190,478 -13.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 153,082 163,188 169,586 175,485 180,227 188,750 190,478 -13.52%
NOSH 262,756 262,783 262,925 262,978 262,836 261,898 261,538 0.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -43.63% -36.66% -47.05% -76.21% -11.25% -2.76% 0.20% -
ROE -18.01% -10.24% -6.84% -3.52% -6.12% -1.10% 0.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.35 17.73 9.62 3.17 37.80 33.23 24.58 -0.62%
EPS -10.49 -6.36 -4.41 -2.35 -4.20 -0.79 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5826 0.621 0.645 0.6673 0.6857 0.7207 0.7283 -13.79%
Adjusted Per Share Value based on latest NOSH - 262,978
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.83 7.89 4.28 1.41 16.82 14.73 10.88 -0.30%
EPS -4.67 -2.83 -1.96 -1.05 -1.87 -0.35 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2591 0.2762 0.287 0.297 0.3051 0.3195 0.3224 -13.52%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.20 0.19 0.20 0.23 0.26 0.26 -
P/RPS 0.78 1.13 1.98 6.30 0.61 0.78 1.06 -18.44%
P/EPS -1.81 -3.14 -4.31 -8.51 -5.48 -32.91 200.00 -
EY -55.22 -31.80 -23.21 -11.75 -18.25 -3.04 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.29 0.30 0.34 0.36 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 26/05/09 24/02/09 24/11/08 25/08/08 -
Price 0.24 0.19 0.21 0.23 0.19 0.23 0.25 -
P/RPS 0.99 1.07 2.18 7.25 0.50 0.69 1.02 -1.96%
P/EPS -2.29 -2.99 -4.76 -9.79 -4.53 -29.11 192.31 -
EY -43.71 -33.47 -21.00 -10.22 -22.09 -3.43 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.33 0.34 0.28 0.32 0.34 13.25%

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