[DOLMITE] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -80.47%
YoY- 139.61%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 22,796 11,969 28,084 18,117 44,794 45,803 25,172 -6.36%
PBT -1,395 260 138 2,465 8,862 55,577 -12,463 -76.61%
Tax 755 -229 176 -1,390 -3,358 -987 0 -
NP -640 31 314 1,075 5,504 54,590 -12,463 -86.05%
-
NP to SH -640 31 314 1,075 5,504 55,279 -12,463 -86.05%
-
Tax Rate - 88.08% -127.54% 56.39% 37.89% 1.78% - -
Total Cost 23,436 11,938 27,770 17,042 39,290 -8,787 37,635 -26.97%
-
Net Worth 200,000 232,500 196,250 196,646 186,517 145,720 -49,345 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 200,000 232,500 196,250 196,646 186,517 145,720 -49,345 -
NOSH 266,666 310,000 261,666 262,195 252,051 189,246 126,527 64.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -2.81% 0.26% 1.12% 5.93% 12.29% 119.18% -49.51% -
ROE -0.32% 0.01% 0.16% 0.55% 2.95% 37.94% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.55 3.86 10.73 6.91 17.77 24.20 19.89 -42.89%
EPS -0.24 0.01 0.12 0.41 2.94 29.21 -9.85 -91.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.74 0.77 -0.39 -
Adjusted Per Share Value based on latest NOSH - 262,195
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.86 2.03 4.75 3.07 7.58 7.75 4.26 -6.33%
EPS -0.11 0.01 0.05 0.18 0.93 9.36 -2.11 -85.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3385 0.3935 0.3322 0.3329 0.3157 0.2467 -0.0835 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.62 0.70 0.70 1.04 1.27 0.84 0.42 -
P/RPS 7.25 18.13 6.52 15.05 7.15 3.47 2.11 126.85%
P/EPS -258.33 7,000.00 583.33 253.66 58.16 2.88 -4.26 1424.43%
EY -0.39 0.01 0.17 0.39 1.72 34.77 -23.45 -93.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 0.93 1.39 1.72 1.09 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 26/08/04 26/05/04 27/02/04 28/11/03 26/08/03 -
Price 0.60 0.69 0.64 0.71 1.18 1.26 1.03 -
P/RPS 7.02 17.87 5.96 10.28 6.64 5.21 5.18 22.35%
P/EPS -250.00 6,900.00 533.33 173.17 54.04 4.31 -10.46 721.79%
EY -0.40 0.01 0.19 0.58 1.85 23.18 -9.56 -87.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 0.85 0.95 1.59 1.64 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