[DOLMITE] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 182.37%
YoY- -38.58%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 105,774 91,531 49,904 14,409 93,779 68,446 46,447 72.66%
PBT 11,763 19,068 3,527 1,628 4,584 13,325 4,150 99.65%
Tax -6,613 -7,837 -1,753 -507 -5,415 -1,649 -1,088 231.23%
NP 5,150 11,231 1,774 1,121 -831 11,676 3,062 41.20%
-
NP to SH 5,150 11,231 1,774 1,121 397 12,593 3,690 24.76%
-
Tax Rate 56.22% 41.10% 49.70% 31.14% 118.13% 12.38% 26.22% -
Total Cost 100,624 80,300 48,130 13,288 94,610 56,770 43,385 74.77%
-
Net Worth 161,560 169,915 160,842 161,103 153,083 169,952 158,749 1.17%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 161,560 169,915 160,842 161,103 153,083 169,952 158,749 1.17%
NOSH 272,578 268,684 268,787 266,904 264,666 263,451 263,571 2.25%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.87% 12.27% 3.55% 7.78% -0.89% 17.06% 6.59% -
ROE 3.19% 6.61% 1.10% 0.70% 0.26% 7.41% 2.32% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 39.16 34.07 18.57 5.40 35.43 25.98 17.62 69.89%
EPS 1.91 4.18 0.66 0.42 0.15 4.78 1.40 22.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5981 0.6324 0.5984 0.6036 0.5784 0.6451 0.6023 -0.46%
Adjusted Per Share Value based on latest NOSH - 266,904
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.90 15.49 8.45 2.44 15.87 11.59 7.86 72.66%
EPS 0.87 1.90 0.30 0.19 0.07 2.13 0.62 25.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2735 0.2876 0.2722 0.2727 0.2591 0.2877 0.2687 1.18%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.32 0.32 0.305 0.345 0.525 0.275 0.315 -
P/RPS 0.82 0.94 1.64 6.39 1.48 1.06 1.79 -40.43%
P/EPS 16.78 7.66 46.21 82.14 350.00 5.75 22.50 -17.68%
EY 5.96 13.06 2.16 1.22 0.29 17.38 4.44 21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.51 0.57 0.91 0.43 0.52 2.53%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 25/08/16 24/05/16 25/02/16 24/11/15 24/08/15 -
Price 0.39 0.295 0.38 0.35 0.515 0.30 0.26 -
P/RPS 1.00 0.87 2.05 6.48 1.45 1.15 1.48 -22.90%
P/EPS 20.46 7.06 57.58 83.33 343.33 6.28 18.57 6.64%
EY 4.89 14.17 1.74 1.20 0.29 15.93 5.38 -6.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 0.64 0.58 0.89 0.47 0.43 31.54%

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