[DOLMITE] QoQ Quarter Result on 31-Mar-2021 [#1]

Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -1456.16%
YoY- 26.77%
Quarter Report
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 309 1,814 187 69 7,444 57 4,737 -83.71%
PBT -7,905 -6,987 -6,696 -5,677 -68,664 69,247 -14,671 -33.70%
Tax -2,663 -584 -598 -602 69,127 -1,175 -5,286 -36.60%
NP -10,568 -7,571 -7,294 -6,279 463 68,072 -19,957 -34.47%
-
NP to SH -10,568 -7,571 -7,294 -6,279 463 68,072 -19,957 -34.47%
-
Tax Rate - - - - - 1.70% - -
Total Cost 10,877 9,385 7,481 6,348 6,981 -68,015 24,694 -42.02%
-
Net Worth 41,355 58,013 68,322 35,410 37,613 40,748 -15,672 -
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 41,355 58,013 68,322 35,410 37,613 40,748 -15,672 -
NOSH 590,792 590,792 590,792 413,448 313,448 313,448 313,448 52.40%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -3,420.06% -417.36% -3,900.53% -9,100.00% 6.22% 119,424.56% -421.30% -
ROE -25.55% -13.05% -10.68% -17.73% 1.23% 167.06% 0.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.05 0.31 0.03 0.02 2.37 0.02 1.51 -89.62%
EPS -1.79 -1.31 -1.28 -1.60 0.15 21.72 -6.37 -56.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.10 0.12 0.09 0.12 0.13 -0.05 -
Adjusted Per Share Value based on latest NOSH - 413,448
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.05 0.31 0.03 0.01 1.26 0.01 0.80 -84.17%
EPS -1.79 -1.28 -1.23 -1.06 0.08 11.52 -3.38 -34.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0982 0.1156 0.0599 0.0637 0.069 -0.0265 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.03 0.04 0.045 0.13 0.115 0.11 0.105 -
P/RPS 57.36 12.79 137.01 741.28 4.84 604.90 6.95 306.83%
P/EPS -1.68 -3.07 -3.51 -8.15 77.85 0.51 -1.65 1.20%
EY -59.63 -32.63 -28.47 -12.28 1.28 197.43 -60.64 -1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.38 1.44 0.96 0.85 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 06/09/21 27/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.02 0.03 0.035 0.055 0.11 0.105 0.125 -
P/RPS 38.24 9.59 106.56 313.62 4.63 577.40 8.27 176.77%
P/EPS -1.12 -2.30 -2.73 -3.45 74.47 0.48 -1.96 -31.06%
EY -89.44 -43.50 -36.60 -29.02 1.34 206.83 -50.94 45.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.29 0.61 0.92 0.81 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