[DOLMITE] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -107.73%
YoY- -114.9%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 22,393 24,054 23,682 21,777 20,137 20,825 23,569 -3.36%
PBT 1,966 2,184 10,263 -512 1,891 1,827 1,613 14.14%
Tax -446 -642 -6,171 -5 -731 -566 -2,336 -66.94%
NP 1,520 1,542 4,092 -517 1,160 1,261 -723 -
-
NP to SH 1,865 1,825 4,168 -118 1,527 1,622 -376 -
-
Tax Rate 22.69% 29.40% 60.13% - 38.66% 30.98% 144.82% -
Total Cost 20,873 22,512 19,590 22,294 18,977 19,564 24,292 -9.64%
-
Net Worth 158,209 157,002 154,606 169,035 151,383 149,694 152,333 2.56%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 158,209 157,002 154,606 169,035 151,383 149,694 152,333 2.56%
NOSH 262,676 264,492 263,878 295,000 263,275 261,612 268,571 -1.47%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.79% 6.41% 17.28% -2.37% 5.76% 6.06% -3.07% -
ROE 1.18% 1.16% 2.70% -0.07% 1.01% 1.08% -0.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.52 9.09 8.97 7.38 7.65 7.96 8.78 -1.98%
EPS 0.71 0.69 1.58 -0.04 0.58 0.62 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.5936 0.5859 0.573 0.575 0.5722 0.5672 4.09%
Adjusted Per Share Value based on latest NOSH - 295,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.79 4.07 4.01 3.69 3.41 3.52 3.99 -3.37%
EPS 0.32 0.31 0.71 -0.02 0.26 0.27 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2678 0.2657 0.2617 0.2861 0.2562 0.2534 0.2578 2.57%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.315 0.34 0.32 0.385 0.36 0.325 0.315 -
P/RPS 3.70 3.74 3.57 5.22 4.71 4.08 3.59 2.03%
P/EPS 44.37 49.28 20.26 -962.50 62.07 52.42 -225.00 -
EY 2.25 2.03 4.94 -0.10 1.61 1.91 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.55 0.67 0.63 0.57 0.56 -4.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 26/05/15 25/02/15 25/11/14 26/08/14 27/05/14 27/02/14 -
Price 0.26 0.32 0.345 0.35 0.395 0.34 0.345 -
P/RPS 3.05 3.52 3.84 4.74 5.16 4.27 3.93 -15.58%
P/EPS 36.62 46.38 21.84 -875.00 68.10 54.84 -246.43 -
EY 2.73 2.16 4.58 -0.11 1.47 1.82 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.59 0.61 0.69 0.59 0.61 -20.84%

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