[DOLMITE] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -25.54%
YoY- 79.05%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 29,701 24,927 49,310 19,719 19,068 8,905 13,497 69.26%
PBT 8,368 5,010 7,348 605 904 -3,173 4,417 53.16%
Tax -978 -1,602 -3,593 -101 4 -1 -432 72.49%
NP 7,390 3,408 3,755 504 908 -3,174 3,985 50.99%
-
NP to SH 7,819 3,763 4,471 752 1,010 -2,967 5,037 34.10%
-
Tax Rate 11.69% 31.98% 48.90% 16.69% -0.44% - 9.78% -
Total Cost 22,311 21,519 45,555 19,215 18,160 12,079 9,512 76.62%
-
Net Worth 151,106 140,467 136,000 127,788 130,290 127,869 131,273 9.84%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 151,106 140,467 136,000 127,788 130,290 127,869 131,273 9.84%
NOSH 262,382 263,146 262,752 259,310 265,789 262,566 262,074 0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 24.88% 13.67% 7.62% 2.56% 4.76% -35.64% 29.53% -
ROE 5.17% 2.68% 3.29% 0.59% 0.78% -2.32% 3.84% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.32 9.47 18.77 7.60 7.17 3.39 5.15 69.13%
EPS 2.98 1.43 1.70 0.29 0.38 -1.13 1.92 34.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5759 0.5338 0.5176 0.4928 0.4902 0.487 0.5009 9.75%
Adjusted Per Share Value based on latest NOSH - 259,310
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.03 4.22 8.35 3.34 3.23 1.51 2.28 69.55%
EPS 1.32 0.64 0.76 0.13 0.17 -0.50 0.85 34.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2558 0.2378 0.2302 0.2163 0.2205 0.2164 0.2222 9.85%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.265 0.48 0.23 0.27 0.28 0.27 0.27 -
P/RPS 2.34 5.07 1.23 3.55 3.90 7.96 5.24 -41.60%
P/EPS 8.89 33.57 13.52 93.10 73.68 -23.89 14.05 -26.31%
EY 11.25 2.98 7.40 1.07 1.36 -4.19 7.12 35.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.90 0.44 0.55 0.57 0.55 0.54 -10.14%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 14/08/13 27/05/13 25/02/13 27/11/12 28/08/12 29/05/12 28/02/12 -
Price 0.295 0.28 0.21 0.23 0.23 0.27 0.26 -
P/RPS 2.61 2.96 1.12 3.02 3.21 7.96 5.05 -35.62%
P/EPS 9.90 19.58 12.34 79.31 60.53 -23.89 13.53 -18.81%
EY 10.10 5.11 8.10 1.26 1.65 -4.19 7.39 23.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.41 0.47 0.47 0.55 0.52 -1.28%

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