[DOLMITE] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.5%
YoY- 1193.55%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 36,261 23,987 27,571 30,417 31,695 17,640 22,796 36.38%
PBT 1,944 1,162 -7,487 1,645 1,888 1,504 -1,395 -
Tax -1,799 -1,007 492 -1,244 -1,486 -1,155 755 -
NP 145 155 -6,995 401 402 349 -640 -
-
NP to SH 152 171 -6,996 401 403 349 -640 -
-
Tax Rate 92.54% 86.66% - 75.62% 78.71% 76.80% - -
Total Cost 36,116 23,832 34,566 30,016 31,293 17,291 23,436 33.52%
-
Net Worth 196,586 190,200 190,045 200,499 201,499 201,346 200,000 -1.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 196,586 190,200 190,045 200,499 201,499 201,346 200,000 -1.14%
NOSH 253,333 244,285 263,038 267,333 268,666 268,461 266,666 -3.37%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.40% 0.65% -25.37% 1.32% 1.27% 1.98% -2.81% -
ROE 0.08% 0.09% -3.68% 0.20% 0.20% 0.17% -0.32% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.31 9.82 10.48 11.38 11.80 6.57 8.55 41.09%
EPS 0.06 0.07 -2.66 0.15 0.15 0.13 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.776 0.7786 0.7225 0.75 0.75 0.75 0.75 2.30%
Adjusted Per Share Value based on latest NOSH - 267,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.14 4.06 4.67 5.15 5.36 2.99 3.86 36.38%
EPS 0.03 0.03 -1.18 0.07 0.07 0.06 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3328 0.3219 0.3217 0.3394 0.3411 0.3408 0.3385 -1.12%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.25 0.22 0.19 0.27 0.38 0.53 0.62 -
P/RPS 1.75 2.24 1.81 2.37 3.22 8.07 7.25 -61.33%
P/EPS 416.67 314.29 -7.14 180.00 253.33 407.69 -258.33 -
EY 0.24 0.32 -14.00 0.56 0.39 0.25 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.26 0.36 0.51 0.71 0.83 -47.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 23/02/06 24/11/05 26/08/05 25/05/05 28/02/05 -
Price 0.24 0.25 0.25 0.17 0.35 0.39 0.60 -
P/RPS 1.68 2.55 2.39 1.49 2.97 5.94 7.02 -61.55%
P/EPS 400.00 357.14 -9.40 113.33 233.33 300.00 -250.00 -
EY 0.25 0.28 -10.64 0.88 0.43 0.33 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.35 0.23 0.47 0.52 0.80 -46.94%

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