[DOLMITE] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.97%
YoY- 128.94%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 113,024 97,002 61,189 50,077 39,189 39,062 34,548 120.21%
PBT 13,867 5,684 2,753 1,787 1,920 2,092 -10,693 -
Tax -5,292 -3,691 -530 171 298 311 104 -
NP 8,575 1,993 2,223 1,958 2,218 2,403 -10,589 -
-
NP to SH 9,996 3,266 3,832 3,500 3,683 3,840 -9,798 -
-
Tax Rate 38.16% 64.94% 19.25% -9.57% -15.52% -14.87% - -
Total Cost 104,449 95,009 58,966 48,119 36,971 36,659 45,137 74.86%
-
Net Worth 140,467 136,000 127,788 130,290 127,869 131,273 126,944 6.97%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 140,467 136,000 127,788 130,290 127,869 131,273 126,944 6.97%
NOSH 263,146 262,752 259,310 265,789 262,566 262,074 262,500 0.16%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.59% 2.05% 3.63% 3.91% 5.66% 6.15% -30.65% -
ROE 7.12% 2.40% 3.00% 2.69% 2.88% 2.93% -7.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.95 36.92 23.60 18.84 14.93 14.90 13.16 119.86%
EPS 3.80 1.24 1.48 1.32 1.40 1.47 -3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5338 0.5176 0.4928 0.4902 0.487 0.5009 0.4836 6.79%
Adjusted Per Share Value based on latest NOSH - 265,789
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.13 16.42 10.36 8.48 6.63 6.61 5.85 120.15%
EPS 1.69 0.55 0.65 0.59 0.62 0.65 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2378 0.2302 0.2163 0.2205 0.2164 0.2222 0.2149 6.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.48 0.23 0.27 0.28 0.27 0.27 0.20 -
P/RPS 1.12 0.62 1.14 1.49 1.81 1.81 1.52 -18.40%
P/EPS 12.64 18.50 18.27 21.26 19.25 18.43 -5.36 -
EY 7.91 5.40 5.47 4.70 5.20 5.43 -18.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.44 0.55 0.57 0.55 0.54 0.41 68.82%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 27/11/12 28/08/12 29/05/12 28/02/12 22/11/11 -
Price 0.28 0.21 0.23 0.23 0.27 0.26 0.22 -
P/RPS 0.65 0.57 0.97 1.22 1.81 1.74 1.67 -46.66%
P/EPS 7.37 16.89 15.56 17.47 19.25 17.74 -5.89 -
EY 13.57 5.92 6.43 5.73 5.20 5.64 -16.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.47 0.47 0.55 0.52 0.45 10.10%

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