[DOLMITE] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 15.47%
YoY- 28.34%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 23,987 27,571 30,417 31,695 17,640 22,796 11,969 59.02%
PBT 1,162 -7,487 1,645 1,888 1,504 -1,395 260 171.57%
Tax -1,007 492 -1,244 -1,486 -1,155 755 -229 168.65%
NP 155 -6,995 401 402 349 -640 31 192.68%
-
NP to SH 171 -6,996 401 403 349 -640 31 212.51%
-
Tax Rate 86.66% - 75.62% 78.71% 76.80% - 88.08% -
Total Cost 23,832 34,566 30,016 31,293 17,291 23,436 11,938 58.61%
-
Net Worth 190,200 190,045 200,499 201,499 201,346 200,000 232,500 -12.54%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 190,200 190,045 200,499 201,499 201,346 200,000 232,500 -12.54%
NOSH 244,285 263,038 267,333 268,666 268,461 266,666 310,000 -14.69%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.65% -25.37% 1.32% 1.27% 1.98% -2.81% 0.26% -
ROE 0.09% -3.68% 0.20% 0.20% 0.17% -0.32% 0.01% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.82 10.48 11.38 11.80 6.57 8.55 3.86 86.46%
EPS 0.07 -2.66 0.15 0.15 0.13 -0.24 0.01 266.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7786 0.7225 0.75 0.75 0.75 0.75 0.75 2.52%
Adjusted Per Share Value based on latest NOSH - 268,666
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.06 4.67 5.15 5.36 2.99 3.86 2.03 58.80%
EPS 0.03 -1.18 0.07 0.07 0.06 -0.11 0.01 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3219 0.3217 0.3394 0.3411 0.3408 0.3385 0.3935 -12.54%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.22 0.19 0.27 0.38 0.53 0.62 0.70 -
P/RPS 2.24 1.81 2.37 3.22 8.07 7.25 18.13 -75.22%
P/EPS 314.29 -7.14 180.00 253.33 407.69 -258.33 7,000.00 -87.39%
EY 0.32 -14.00 0.56 0.39 0.25 -0.39 0.01 910.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.36 0.51 0.71 0.83 0.93 -55.11%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 23/02/06 24/11/05 26/08/05 25/05/05 28/02/05 23/11/04 -
Price 0.25 0.25 0.17 0.35 0.39 0.60 0.69 -
P/RPS 2.55 2.39 1.49 2.97 5.94 7.02 17.87 -72.72%
P/EPS 357.14 -9.40 113.33 233.33 300.00 -250.00 6,900.00 -86.13%
EY 0.28 -10.64 0.88 0.43 0.33 -0.40 0.01 823.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.23 0.47 0.52 0.80 0.92 -50.57%

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