[DOLMITE] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 72.37%
YoY- -34.66%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 52,551 22,947 38,138 43,848 36,261 23,987 27,571 53.90%
PBT 233 1,593 -10,788 824 1,944 1,162 -7,487 -
Tax -91 -1,389 -2,673 -569 -1,799 -1,007 492 -
NP 142 204 -13,461 255 145 155 -6,995 -
-
NP to SH 146 250 -13,461 262 152 171 -6,996 -
-
Tax Rate 39.06% 87.19% - 69.05% 92.54% 86.66% - -
Total Cost 52,409 22,743 51,599 43,593 36,116 23,832 34,566 32.07%
-
Net Worth 177,803 182,500 190,750 203,678 196,586 190,200 190,045 -4.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 177,803 182,500 190,750 203,678 196,586 190,200 190,045 -4.35%
NOSH 243,333 249,999 262,633 261,999 253,333 244,285 263,038 -5.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.27% 0.89% -35.30% 0.58% 0.40% 0.65% -25.37% -
ROE 0.08% 0.14% -7.06% 0.13% 0.08% 0.09% -3.68% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.60 9.18 14.52 16.74 14.31 9.82 10.48 62.16%
EPS 0.06 0.10 -5.12 0.10 0.06 0.07 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7307 0.73 0.7263 0.7774 0.776 0.7786 0.7225 0.75%
Adjusted Per Share Value based on latest NOSH - 261,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.90 3.88 6.46 7.42 6.14 4.06 4.67 53.89%
EPS 0.02 0.04 -2.28 0.04 0.03 0.03 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.3089 0.3229 0.3448 0.3328 0.3219 0.3217 -4.34%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.29 0.29 0.29 0.23 0.25 0.22 0.19 -
P/RPS 1.34 3.16 2.00 1.37 1.75 2.24 1.81 -18.20%
P/EPS 483.33 290.00 -5.66 230.00 416.67 314.29 -7.14 -
EY 0.21 0.34 -17.67 0.43 0.24 0.32 -14.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.30 0.32 0.28 0.26 33.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 29/11/06 28/08/06 29/05/06 23/02/06 -
Price 0.38 0.25 0.29 0.28 0.24 0.25 0.25 -
P/RPS 1.76 2.72 2.00 1.67 1.68 2.55 2.39 -18.49%
P/EPS 633.33 250.00 -5.66 280.00 400.00 357.14 -9.40 -
EY 0.16 0.40 -17.67 0.36 0.25 0.28 -10.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.40 0.36 0.31 0.32 0.35 30.29%

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