[DOLMITE] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 107.79%
YoY- 674.16%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 20,825 23,569 20,659 29,701 24,927 49,310 19,719 3.70%
PBT 1,827 1,613 867 8,368 5,010 7,348 605 109.06%
Tax -566 -2,336 -417 -978 -1,602 -3,593 -101 215.82%
NP 1,261 -723 450 7,390 3,408 3,755 504 84.40%
-
NP to SH 1,622 -376 792 7,819 3,763 4,471 752 67.01%
-
Tax Rate 30.98% 144.82% 48.10% 11.69% 31.98% 48.90% 16.69% -
Total Cost 19,564 24,292 20,209 22,311 21,519 45,555 19,215 1.20%
-
Net Worth 149,694 152,333 154,149 151,106 140,467 136,000 127,788 11.13%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 149,694 152,333 154,149 151,106 140,467 136,000 127,788 11.13%
NOSH 261,612 268,571 263,999 262,382 263,146 262,752 259,310 0.59%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.06% -3.07% 2.18% 24.88% 13.67% 7.62% 2.56% -
ROE 1.08% -0.25% 0.51% 5.17% 2.68% 3.29% 0.59% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.96 8.78 7.83 11.32 9.47 18.77 7.60 3.13%
EPS 0.62 -0.14 0.30 2.98 1.43 1.70 0.29 66.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5722 0.5672 0.5839 0.5759 0.5338 0.5176 0.4928 10.48%
Adjusted Per Share Value based on latest NOSH - 262,382
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.52 3.99 3.50 5.03 4.22 8.35 3.34 3.56%
EPS 0.27 -0.06 0.13 1.32 0.64 0.76 0.13 62.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.2578 0.2609 0.2558 0.2378 0.2302 0.2163 11.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.325 0.315 0.295 0.265 0.48 0.23 0.27 -
P/RPS 4.08 3.59 3.77 2.34 5.07 1.23 3.55 9.72%
P/EPS 52.42 -225.00 98.33 8.89 33.57 13.52 93.10 -31.83%
EY 1.91 -0.44 1.02 11.25 2.98 7.40 1.07 47.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.51 0.46 0.90 0.44 0.55 2.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 28/11/13 14/08/13 27/05/13 25/02/13 27/11/12 -
Price 0.34 0.345 0.395 0.295 0.28 0.21 0.23 -
P/RPS 4.27 3.93 5.05 2.61 2.96 1.12 3.02 26.00%
P/EPS 54.84 -246.43 131.67 9.90 19.58 12.34 79.31 -21.82%
EY 1.82 -0.41 0.76 10.10 5.11 8.10 1.26 27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.68 0.51 0.52 0.41 0.47 16.38%

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