[DOLMITE] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 531.38%
YoY- -56.9%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,682 21,777 20,137 20,825 23,569 20,659 29,701 -13.97%
PBT 10,263 -512 1,891 1,827 1,613 867 8,368 14.53%
Tax -6,171 -5 -731 -566 -2,336 -417 -978 240.31%
NP 4,092 -517 1,160 1,261 -723 450 7,390 -32.49%
-
NP to SH 4,168 -118 1,527 1,622 -376 792 7,819 -34.18%
-
Tax Rate 60.13% - 38.66% 30.98% 144.82% 48.10% 11.69% -
Total Cost 19,590 22,294 18,977 19,564 24,292 20,209 22,311 -8.28%
-
Net Worth 154,606 169,035 151,383 149,694 152,333 154,149 151,106 1.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 154,606 169,035 151,383 149,694 152,333 154,149 151,106 1.53%
NOSH 263,878 295,000 263,275 261,612 268,571 263,999 262,382 0.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.28% -2.37% 5.76% 6.06% -3.07% 2.18% 24.88% -
ROE 2.70% -0.07% 1.01% 1.08% -0.25% 0.51% 5.17% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.97 7.38 7.65 7.96 8.78 7.83 11.32 -14.33%
EPS 1.58 -0.04 0.58 0.62 -0.14 0.30 2.98 -34.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5859 0.573 0.575 0.5722 0.5672 0.5839 0.5759 1.15%
Adjusted Per Share Value based on latest NOSH - 261,612
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.01 3.69 3.41 3.52 3.99 3.50 5.03 -13.98%
EPS 0.71 -0.02 0.26 0.27 -0.06 0.13 1.32 -33.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2617 0.2861 0.2562 0.2534 0.2578 0.2609 0.2558 1.52%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.32 0.385 0.36 0.325 0.315 0.295 0.265 -
P/RPS 3.57 5.22 4.71 4.08 3.59 3.77 2.34 32.42%
P/EPS 20.26 -962.50 62.07 52.42 -225.00 98.33 8.89 72.91%
EY 4.94 -0.10 1.61 1.91 -0.44 1.02 11.25 -42.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.63 0.57 0.56 0.51 0.46 12.61%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 26/08/14 27/05/14 27/02/14 28/11/13 14/08/13 -
Price 0.345 0.35 0.395 0.34 0.345 0.395 0.295 -
P/RPS 3.84 4.74 5.16 4.27 3.93 5.05 2.61 29.26%
P/EPS 21.84 -875.00 68.10 54.84 -246.43 131.67 9.90 69.22%
EY 4.58 -0.11 1.47 1.82 -0.41 0.76 10.10 -40.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.69 0.59 0.61 0.68 0.51 10.17%

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