[DOLMITE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -177.27%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 97,002 47,692 27,973 8,905 39,062 25,565 16,958 218.15%
PBT 5,684 -1,664 -2,269 -3,173 2,092 -2,325 -1,964 -
Tax -3,691 -98 3 -1 311 743 143 -
NP 1,993 -1,762 -2,266 -3,174 2,403 -1,582 -1,821 -
-
NP to SH 3,266 -1,205 -1,957 -2,967 3,840 -1,197 -1,617 -
-
Tax Rate 64.94% - - - -14.87% - - -
Total Cost 95,009 49,454 30,239 12,079 36,659 27,147 18,779 193.26%
-
Net Worth 136,144 129,092 129,638 127,869 131,679 125,841 124,639 6.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 136,144 129,092 129,638 127,869 131,679 125,841 124,639 6.03%
NOSH 263,030 261,956 264,459 262,566 262,676 260,217 260,806 0.56%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.05% -3.69% -8.10% -35.64% 6.15% -6.19% -10.74% -
ROE 2.40% -0.93% -1.51% -2.32% 2.92% -0.95% -1.30% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.88 18.21 10.58 3.39 14.87 9.82 6.50 216.44%
EPS 1.24 -0.46 -0.74 -1.13 1.46 -0.46 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5176 0.4928 0.4902 0.487 0.5013 0.4836 0.4779 5.43%
Adjusted Per Share Value based on latest NOSH - 262,566
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.42 8.07 4.73 1.51 6.61 4.33 2.87 218.19%
EPS 0.55 -0.20 -0.33 -0.50 0.65 -0.20 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2304 0.2185 0.2194 0.2164 0.2229 0.213 0.211 6.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.23 0.27 0.28 0.27 0.27 0.20 0.245 -
P/RPS 0.62 1.48 2.65 7.96 1.82 2.04 3.77 -69.81%
P/EPS 18.52 -58.70 -37.84 -23.89 18.47 -43.48 -39.52 -
EY 5.40 -1.70 -2.64 -4.19 5.41 -2.30 -2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.55 0.57 0.55 0.54 0.41 0.51 -9.33%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 27/11/12 28/08/12 29/05/12 28/02/12 22/11/11 26/08/11 -
Price 0.21 0.23 0.23 0.27 0.26 0.22 0.22 -
P/RPS 0.57 1.26 2.17 7.96 1.75 2.24 3.38 -69.31%
P/EPS 16.91 -50.00 -31.08 -23.89 17.79 -47.83 -35.48 -
EY 5.91 -2.00 -3.22 -4.19 5.62 -2.09 -2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.47 0.55 0.52 0.45 0.46 -7.35%

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