[DOLMITE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 89.0%
YoY- 50.95%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 44,884 35,901 24,355 15,820 63,978 46,604 25,293 46.42%
PBT -19,012 -10,644 -7,628 -2,888 -28,974 -15,880 -11,172 42.40%
Tax 2,151 2,790 1,734 -197 1,063 -1,203 -729 -
NP -16,861 -7,854 -5,894 -3,085 -27,911 -17,083 -11,901 26.06%
-
NP to SH -16,196 -7,595 -5,720 -3,031 -27,566 -16,713 -11,595 24.88%
-
Tax Rate - - - - - - - -
Total Cost 61,745 43,755 30,249 18,905 91,889 63,687 37,194 40.07%
-
Net Worth 126,949 135,711 137,201 140,506 153,082 163,188 169,586 -17.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 126,949 135,711 137,201 140,506 153,082 163,188 169,586 -17.51%
NOSH 262,781 262,802 262,385 263,565 262,756 262,783 262,925 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -37.57% -21.88% -24.20% -19.50% -43.63% -36.66% -47.05% -
ROE -12.76% -5.60% -4.17% -2.16% -18.01% -10.24% -6.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.08 13.66 9.28 6.00 24.35 17.73 9.62 46.47%
EPS -6.16 -2.89 -2.18 -1.15 -10.49 -6.36 -4.41 24.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4831 0.5164 0.5229 0.5331 0.5826 0.621 0.645 -17.48%
Adjusted Per Share Value based on latest NOSH - 263,565
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.60 6.08 4.12 2.68 10.83 7.89 4.28 46.48%
EPS -2.74 -1.29 -0.97 -0.51 -4.67 -2.83 -1.96 24.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2149 0.2297 0.2322 0.2378 0.2591 0.2762 0.287 -17.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.20 0.20 0.25 0.32 0.19 0.20 0.19 -
P/RPS 1.17 1.46 2.69 5.33 0.78 1.13 1.98 -29.51%
P/EPS -3.25 -6.92 -11.47 -27.83 -1.81 -3.14 -4.31 -17.11%
EY -30.82 -14.45 -8.72 -3.59 -55.22 -31.80 -23.21 20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.48 0.60 0.33 0.32 0.29 25.88%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 29/11/10 24/08/10 25/05/10 24/02/10 24/11/09 26/08/09 -
Price 0.23 0.24 0.22 0.21 0.24 0.19 0.21 -
P/RPS 1.35 1.76 2.37 3.50 0.99 1.07 2.18 -27.28%
P/EPS -3.73 -8.30 -10.09 -18.26 -2.29 -2.99 -4.76 -14.96%
EY -26.80 -12.04 -9.91 -5.48 -43.71 -33.47 -21.00 17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.42 0.39 0.41 0.31 0.33 28.28%

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