[DOLMITE] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 12.59%
YoY- 35.69%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 112,925 102,358 116,311 120,668 131,531 135,486 126,845 -7.46%
PBT -29,574 -40,571 -35,052 -34,696 -40,039 -37,160 -63,292 -39.81%
Tax 577 520 -556 -463 14,417 25,306 56,333 -95.29%
NP -28,997 -40,051 -35,608 -35,159 -25,622 -11,854 -6,959 159.16%
-
NP to SH -28,997 -40,051 -35,608 -35,159 -40,221 -37,285 -50,945 -31.34%
-
Tax Rate - - - - - - - -
Total Cost 141,922 142,409 151,919 155,827 157,153 147,340 133,804 4.00%
-
Net Worth -38,046 -34,163 -25,283 -17,707 -8,858 5,059 12,652 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -38,046 -34,163 -25,283 -17,707 -8,858 5,059 12,652 -
NOSH 126,822 126,531 126,416 126,485 126,544 126,485 126,527 0.15%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -25.68% -39.13% -30.61% -29.14% -19.48% -8.75% -5.49% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -736.94% -402.64% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 89.04 80.90 92.01 95.40 103.94 107.12 100.25 -7.60%
EPS -22.86 -31.65 -28.17 -27.80 -31.78 -29.48 -40.26 -31.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.30 -0.27 -0.20 -0.14 -0.07 0.04 0.10 -
Adjusted Per Share Value based on latest NOSH - 126,485
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 19.11 17.33 19.69 20.42 22.26 22.93 21.47 -7.47%
EPS -4.91 -6.78 -6.03 -5.95 -6.81 -6.31 -8.62 -31.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0644 -0.0578 -0.0428 -0.03 -0.015 0.0086 0.0214 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.60 0.66 0.48 0.54 0.76 1.20 0.68 -
P/RPS 0.67 0.82 0.52 0.57 0.73 1.12 0.68 -0.98%
P/EPS -2.62 -2.09 -1.70 -1.94 -2.39 -4.07 -1.69 33.98%
EY -38.11 -47.96 -58.68 -51.48 -41.82 -24.56 -59.21 -25.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 30.00 6.80 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 13/05/03 26/02/03 27/11/02 21/08/02 13/05/02 26/02/02 28/11/01 -
Price 0.28 0.52 0.49 0.60 0.87 0.96 1.08 -
P/RPS 0.31 0.64 0.53 0.63 0.84 0.90 1.08 -56.51%
P/EPS -1.22 -1.64 -1.74 -2.16 -2.74 -3.26 -2.68 -40.85%
EY -81.66 -60.87 -57.48 -46.33 -36.53 -30.71 -37.28 68.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 24.00 10.80 -

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