[DOLMITE] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -74.65%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 93,779 68,446 46,447 24,054 86,421 62,739 40,962 73.44%
PBT 4,584 13,325 4,150 2,184 13,469 3,206 3,718 14.93%
Tax -5,415 -1,649 -1,088 -642 -7,473 -1,302 -1,297 158.60%
NP -831 11,676 3,062 1,542 5,996 1,904 2,421 -
-
NP to SH 397 12,593 3,690 1,825 7,199 3,031 3,149 -74.76%
-
Tax Rate 118.13% 12.38% 26.22% 29.40% 55.48% 40.61% 34.88% -
Total Cost 94,610 56,770 43,385 22,512 80,425 60,835 38,541 81.67%
-
Net Worth 153,083 169,952 158,749 157,002 154,531 151,022 150,889 0.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 153,083 169,952 158,749 157,002 154,531 151,022 150,889 0.96%
NOSH 264,666 263,451 263,571 264,492 263,750 263,565 262,416 0.56%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.89% 17.06% 6.59% 6.41% 6.94% 3.03% 5.91% -
ROE 0.26% 7.41% 2.32% 1.16% 4.66% 2.01% 2.09% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.43 25.98 17.62 9.09 32.77 23.80 15.61 72.45%
EPS 0.15 4.78 1.40 0.69 2.73 1.15 1.20 -74.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.6451 0.6023 0.5936 0.5859 0.573 0.575 0.39%
Adjusted Per Share Value based on latest NOSH - 264,492
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.87 11.59 7.86 4.07 14.63 10.62 6.93 73.47%
EPS 0.07 2.13 0.62 0.31 1.22 0.51 0.53 -73.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2591 0.2877 0.2687 0.2657 0.2616 0.2556 0.2554 0.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.525 0.275 0.315 0.34 0.32 0.385 0.36 -
P/RPS 1.48 1.06 1.79 3.74 0.98 1.62 2.31 -25.62%
P/EPS 350.00 5.75 22.50 49.28 11.72 33.48 30.00 412.09%
EY 0.29 17.38 4.44 2.03 8.53 2.99 3.33 -80.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.43 0.52 0.57 0.55 0.67 0.63 27.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 24/08/15 26/05/15 25/02/15 25/11/14 26/08/14 -
Price 0.515 0.30 0.26 0.32 0.345 0.35 0.395 -
P/RPS 1.45 1.15 1.48 3.52 1.05 1.47 2.53 -30.93%
P/EPS 343.33 6.28 18.57 46.38 12.64 30.43 32.92 375.31%
EY 0.29 15.93 5.38 2.16 7.91 3.29 3.04 -79.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.47 0.43 0.54 0.59 0.61 0.69 18.43%

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