[DOLMITE] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 70.94%
YoY- 80.29%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 44,794 45,803 25,172 35,337 19,670 35,294 22,624 57.48%
PBT 8,862 55,577 -12,463 -2,714 -10,108 -7,255 -9,497 -
Tax -3,358 -987 0 0 770 -153 -40 1801.84%
NP 5,504 54,590 -12,463 -2,714 -9,338 -7,408 -9,537 -
-
NP to SH 5,504 55,279 -12,463 -2,714 -9,338 -7,408 -9,537 -
-
Tax Rate 37.89% 1.78% - - - - - -
Total Cost 39,290 -8,787 37,635 38,051 29,008 42,702 32,161 14.23%
-
Net Worth 186,517 145,720 -49,345 -38,046 -34,163 -25,283 -17,707 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 186,517 145,720 -49,345 -38,046 -34,163 -25,283 -17,707 -
NOSH 252,051 189,246 126,527 126,822 126,531 126,416 126,485 58.15%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.29% 119.18% -49.51% -7.68% -47.47% -20.99% -42.15% -
ROE 2.95% 37.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.77 24.20 19.89 27.86 15.55 27.92 17.89 -0.44%
EPS 2.94 29.21 -9.85 -2.14 -7.38 -5.86 -7.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.77 -0.39 -0.30 -0.27 -0.20 -0.14 -
Adjusted Per Share Value based on latest NOSH - 126,822
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.58 7.75 4.26 5.98 3.33 5.97 3.83 57.43%
EPS 0.93 9.36 -2.11 -0.46 -1.58 -1.25 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3157 0.2467 -0.0835 -0.0644 -0.0578 -0.0428 -0.03 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.27 0.84 0.42 0.60 0.66 0.48 0.54 -
P/RPS 7.15 3.47 2.11 2.15 4.25 1.72 3.02 77.35%
P/EPS 58.16 2.88 -4.26 -28.04 -8.94 -8.19 -7.16 -
EY 1.72 34.77 -23.45 -3.57 -11.18 -12.21 -13.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.09 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 26/08/03 13/05/03 26/02/03 27/11/02 21/08/02 -
Price 1.18 1.26 1.03 0.28 0.52 0.49 0.60 -
P/RPS 6.64 5.21 5.18 1.00 3.35 1.76 3.35 57.59%
P/EPS 54.04 4.31 -10.46 -13.08 -7.05 -8.36 -7.96 -
EY 1.85 23.18 -9.56 -7.64 -14.19 -11.96 -12.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.64 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