[DOLMITE] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -89.87%
YoY- 5.32%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 20,137 20,825 23,569 20,659 29,701 24,927 49,310 -45.04%
PBT 1,891 1,827 1,613 867 8,368 5,010 7,348 -59.64%
Tax -731 -566 -2,336 -417 -978 -1,602 -3,593 -65.50%
NP 1,160 1,261 -723 450 7,390 3,408 3,755 -54.40%
-
NP to SH 1,527 1,622 -376 792 7,819 3,763 4,471 -51.23%
-
Tax Rate 38.66% 30.98% 144.82% 48.10% 11.69% 31.98% 48.90% -
Total Cost 18,977 19,564 24,292 20,209 22,311 21,519 45,555 -44.31%
-
Net Worth 151,383 149,694 152,333 154,149 151,106 140,467 136,000 7.42%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 151,383 149,694 152,333 154,149 151,106 140,467 136,000 7.42%
NOSH 263,275 261,612 268,571 263,999 262,382 263,146 262,752 0.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.76% 6.06% -3.07% 2.18% 24.88% 13.67% 7.62% -
ROE 1.01% 1.08% -0.25% 0.51% 5.17% 2.68% 3.29% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.65 7.96 8.78 7.83 11.32 9.47 18.77 -45.11%
EPS 0.58 0.62 -0.14 0.30 2.98 1.43 1.70 -51.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.575 0.5722 0.5672 0.5839 0.5759 0.5338 0.5176 7.28%
Adjusted Per Share Value based on latest NOSH - 263,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.41 3.52 3.99 3.50 5.03 4.22 8.35 -45.04%
EPS 0.26 0.27 -0.06 0.13 1.32 0.64 0.76 -51.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2562 0.2534 0.2578 0.2609 0.2558 0.2378 0.2302 7.41%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.36 0.325 0.315 0.295 0.265 0.48 0.23 -
P/RPS 4.71 4.08 3.59 3.77 2.34 5.07 1.23 145.36%
P/EPS 62.07 52.42 -225.00 98.33 8.89 33.57 13.52 177.00%
EY 1.61 1.91 -0.44 1.02 11.25 2.98 7.40 -63.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.56 0.51 0.46 0.90 0.44 27.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 28/11/13 14/08/13 27/05/13 25/02/13 -
Price 0.395 0.34 0.345 0.395 0.295 0.28 0.21 -
P/RPS 5.16 4.27 3.93 5.05 2.61 2.96 1.12 177.65%
P/EPS 68.10 54.84 -246.43 131.67 9.90 19.58 12.34 213.26%
EY 1.47 1.82 -0.41 0.76 10.10 5.11 8.10 -68.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 0.61 0.68 0.51 0.52 0.41 41.61%

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