[DOLMITE] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -33.77%
YoY- -16.96%
Quarter Report
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 17,351 9,752 12,254 39,585 33,210 13,699 144,756 -75.59%
PBT -6,252 -5,411 -49,082 -17,694 -14,206 -14,964 -111,768 -85.29%
Tax 876 -227 -3,219 -3,654 -1,753 -822 -8,775 -
NP -5,376 -5,638 -52,301 -21,348 -15,959 -15,786 -120,543 -87.35%
-
NP to SH -5,376 -5,638 -43,705 -21,348 -15,959 -15,786 -120,543 -87.35%
-
Tax Rate - - - - - - - -
Total Cost 22,727 15,390 64,555 60,933 49,169 29,485 265,299 -80.47%
-
Net Worth 11,398 11,398 17,097 22,796 31,344 31,344 51,291 -63.21%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 11,398 11,398 17,097 22,796 31,344 31,344 51,291 -63.21%
NOSH 284,952 284,952 284,952 284,952 284,952 284,952 284,952 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -30.98% -57.81% -426.81% -53.93% -48.05% -115.23% -83.27% -
ROE -47.17% -49.46% -255.63% -93.65% -50.91% -50.36% -235.02% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.09 3.42 4.30 13.89 11.65 4.81 50.80 -75.59%
EPS -1.89 -1.98 -15.34 -7.49 -5.60 -5.54 -41.53 -87.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.06 0.08 0.11 0.11 0.18 -63.21%
Adjusted Per Share Value based on latest NOSH - 284,952
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.94 1.65 2.07 6.70 5.62 2.32 24.50 -75.57%
EPS -0.91 -0.95 -7.40 -3.61 -2.70 -2.67 -20.40 -87.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0193 0.0289 0.0386 0.0531 0.0531 0.0868 -63.19%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.125 0.165 0.13 0.105 0.10 0.15 0.175 -
P/RPS 2.05 4.82 3.02 0.76 0.86 3.12 0.34 230.18%
P/EPS -6.63 -8.34 -0.85 -1.40 -1.79 -2.71 -0.41 536.23%
EY -15.09 -11.99 -117.98 -71.35 -56.01 -36.93 -241.73 -84.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 4.13 2.17 1.31 0.91 1.36 0.97 117.89%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 30/08/19 28/05/19 26/02/19 27/11/18 28/08/18 -
Price 0.10 0.115 0.185 0.095 0.11 0.125 0.165 -
P/RPS 1.64 3.36 4.30 0.68 0.94 2.60 0.32 196.37%
P/EPS -5.30 -5.81 -1.21 -1.27 -1.96 -2.26 -0.39 466.77%
EY -18.87 -17.20 -82.91 -78.86 -50.91 -44.32 -256.38 -82.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.88 3.08 1.19 1.00 1.14 0.92 94.37%

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