[DOLMITE] QoQ Cumulative Quarter Result on 31-Mar-2017

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- -168.31%
YoY- -413.83%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 110,441 72,725 58,994 21,680 105,774 91,531 49,904 69.57%
PBT -11,296 -17,774 -4,732 -2,500 11,763 19,068 3,527 -
Tax -6,968 -4,210 -2,327 -1,018 -6,613 -7,837 -1,753 150.29%
NP -18,264 -21,984 -7,059 -3,518 5,150 11,231 1,774 -
-
NP to SH -18,264 -21,984 -7,059 -3,518 5,150 11,231 1,774 -
-
Tax Rate - - - - 56.22% 41.10% 49.70% -
Total Cost 128,705 94,709 66,053 25,198 100,624 80,300 48,130 92.31%
-
Net Worth 148,175 143,136 154,671 158,664 161,560 169,915 160,842 -5.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 148,175 143,136 154,671 158,664 161,560 169,915 160,842 -5.30%
NOSH 284,952 284,952 272,548 272,713 272,578 268,684 268,787 3.95%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -16.54% -30.23% -11.97% -16.23% 4.87% 12.27% 3.55% -
ROE -12.33% -15.36% -4.56% -2.22% 3.19% 6.61% 1.10% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 38.76 26.06 21.65 7.95 39.16 34.07 18.57 63.10%
EPS -6.58 -8.00 -2.59 -1.29 1.91 4.18 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5129 0.5675 0.5818 0.5981 0.6324 0.5984 -8.91%
Adjusted Per Share Value based on latest NOSH - 272,713
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.69 12.31 9.99 3.67 17.90 15.49 8.45 69.51%
EPS -3.09 -3.72 -1.19 -0.60 0.87 1.90 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.2423 0.2618 0.2686 0.2735 0.2876 0.2722 -5.29%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.20 0.26 0.28 0.37 0.32 0.32 0.305 -
P/RPS 0.52 1.00 1.29 0.95 0.82 0.94 1.64 -53.40%
P/EPS -3.12 -3.30 -10.81 19.59 16.78 7.66 46.21 -
EY -32.05 -30.30 -9.25 5.10 5.96 13.06 2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.49 0.00 0.54 0.51 0.51 -17.76%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 29/08/17 23/05/17 23/02/17 24/11/16 25/08/16 -
Price 0.185 0.24 0.255 0.325 0.39 0.295 0.38 -
P/RPS 0.48 0.92 1.18 0.84 1.00 0.87 2.05 -61.91%
P/EPS -2.89 -3.05 -9.85 17.21 20.46 7.06 57.58 -
EY -34.65 -32.82 -10.16 5.81 4.89 14.17 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.45 0.00 0.65 0.47 0.64 -31.78%

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