[DOLMITE] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -26.05%
YoY- -90.77%
Quarter Report
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 45,803 25,172 35,337 19,670 35,294 22,624 24,770 50.59%
PBT 55,577 -12,463 -2,714 -10,108 -7,255 -9,497 -13,711 -
Tax -987 0 0 770 -153 -40 -57 568.15%
NP 54,590 -12,463 -2,714 -9,338 -7,408 -9,537 -13,768 -
-
NP to SH 55,279 -12,463 -2,714 -9,338 -7,408 -9,537 -13,768 -
-
Tax Rate 1.78% - - - - - - -
Total Cost -8,787 37,635 38,051 29,008 42,702 32,161 38,538 -
-
Net Worth 145,720 -49,345 -38,046 -34,163 -25,283 -17,707 -8,858 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 145,720 -49,345 -38,046 -34,163 -25,283 -17,707 -8,858 -
NOSH 189,246 126,527 126,822 126,531 126,416 126,485 126,544 30.74%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 119.18% -49.51% -7.68% -47.47% -20.99% -42.15% -55.58% -
ROE 37.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.20 19.89 27.86 15.55 27.92 17.89 19.57 15.19%
EPS 29.21 -9.85 -2.14 -7.38 -5.86 -7.54 -10.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 -0.39 -0.30 -0.27 -0.20 -0.14 -0.07 -
Adjusted Per Share Value based on latest NOSH - 126,531
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.75 4.26 5.98 3.33 5.97 3.83 4.19 50.62%
EPS 9.36 -2.11 -0.46 -1.58 -1.25 -1.61 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2467 -0.0835 -0.0644 -0.0578 -0.0428 -0.03 -0.015 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.84 0.42 0.60 0.66 0.48 0.54 0.76 -
P/RPS 3.47 2.11 2.15 4.25 1.72 3.02 3.88 -7.16%
P/EPS 2.88 -4.26 -28.04 -8.94 -8.19 -7.16 -6.99 -
EY 34.77 -23.45 -3.57 -11.18 -12.21 -13.96 -14.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 13/05/03 26/02/03 27/11/02 21/08/02 13/05/02 -
Price 1.26 1.03 0.28 0.52 0.49 0.60 0.87 -
P/RPS 5.21 5.18 1.00 3.35 1.76 3.35 4.44 11.23%
P/EPS 4.31 -10.46 -13.08 -7.05 -8.36 -7.96 -8.00 -
EY 23.18 -9.56 -7.64 -14.19 -11.96 -12.57 -12.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -

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