[DOLMITE] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -11.11%
YoY- -62.28%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 22,947 38,138 43,848 36,261 23,987 27,571 30,417 -17.14%
PBT 1,593 -10,788 824 1,944 1,162 -7,487 1,645 -2.12%
Tax -1,389 -2,673 -569 -1,799 -1,007 492 -1,244 7.63%
NP 204 -13,461 255 145 155 -6,995 401 -36.29%
-
NP to SH 250 -13,461 262 152 171 -6,996 401 -27.04%
-
Tax Rate 87.19% - 69.05% 92.54% 86.66% - 75.62% -
Total Cost 22,743 51,599 43,593 36,116 23,832 34,566 30,016 -16.90%
-
Net Worth 182,500 190,750 203,678 196,586 190,200 190,045 200,499 -6.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 182,500 190,750 203,678 196,586 190,200 190,045 200,499 -6.08%
NOSH 249,999 262,633 261,999 253,333 244,285 263,038 267,333 -4.37%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.89% -35.30% 0.58% 0.40% 0.65% -25.37% 1.32% -
ROE 0.14% -7.06% 0.13% 0.08% 0.09% -3.68% 0.20% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.18 14.52 16.74 14.31 9.82 10.48 11.38 -13.35%
EPS 0.10 -5.12 0.10 0.06 0.07 -2.66 0.15 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.7263 0.7774 0.776 0.7786 0.7225 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 253,333
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.88 6.46 7.42 6.14 4.06 4.67 5.15 -17.21%
EPS 0.04 -2.28 0.04 0.03 0.03 -1.18 0.07 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3089 0.3229 0.3448 0.3328 0.3219 0.3217 0.3394 -6.08%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.29 0.29 0.23 0.25 0.22 0.19 0.27 -
P/RPS 3.16 2.00 1.37 1.75 2.24 1.81 2.37 21.16%
P/EPS 290.00 -5.66 230.00 416.67 314.29 -7.14 180.00 37.47%
EY 0.34 -17.67 0.43 0.24 0.32 -14.00 0.56 -28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.30 0.32 0.28 0.26 0.36 7.28%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 29/11/06 28/08/06 29/05/06 23/02/06 24/11/05 -
Price 0.25 0.29 0.28 0.24 0.25 0.25 0.17 -
P/RPS 2.72 2.00 1.67 1.68 2.55 2.39 1.49 49.42%
P/EPS 250.00 -5.66 280.00 400.00 357.14 -9.40 113.33 69.54%
EY 0.40 -17.67 0.36 0.25 0.28 -10.64 0.88 -40.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.36 0.31 0.32 0.35 0.23 29.79%

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