[DOLMITE] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.57%
YoY- 85.97%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 84,134 93,779 92,128 91,906 89,650 86,421 86,308 -1.68%
PBT 4,028 4,584 23,588 13,901 13,826 13,469 5,102 -14.56%
Tax -5,280 -5,415 -7,820 -7,264 -7,549 -7,473 -3,638 28.15%
NP -1,252 -831 15,768 6,637 6,277 5,996 1,464 -
-
NP to SH -307 397 16,761 7,740 7,402 7,199 3,252 -
-
Tax Rate 131.08% 118.13% 33.15% 52.26% 54.60% 55.48% 71.31% -
Total Cost 85,386 94,610 76,360 85,269 83,373 80,425 84,844 0.42%
-
Net Worth 161,103 152,687 169,920 158,209 157,002 154,606 169,035 -3.15%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 161,103 152,687 169,920 158,209 157,002 154,606 169,035 -3.15%
NOSH 266,904 263,982 263,402 262,676 264,492 263,878 295,000 -6.44%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -1.49% -0.89% 17.12% 7.22% 7.00% 6.94% 1.70% -
ROE -0.19% 0.26% 9.86% 4.89% 4.71% 4.66% 1.92% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 31.52 35.52 34.98 34.99 33.90 32.75 29.26 5.08%
EPS -0.12 0.15 6.36 2.95 2.80 2.73 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6036 0.5784 0.6451 0.6023 0.5936 0.5859 0.573 3.52%
Adjusted Per Share Value based on latest NOSH - 262,676
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.24 15.87 15.59 15.56 15.17 14.63 14.61 -1.69%
EPS -0.05 0.07 2.84 1.31 1.25 1.22 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2727 0.2584 0.2876 0.2678 0.2657 0.2617 0.2861 -3.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.345 0.525 0.275 0.315 0.34 0.32 0.385 -
P/RPS 1.09 1.48 0.79 0.90 1.00 0.98 1.32 -11.97%
P/EPS -299.94 349.10 4.32 10.69 12.15 11.73 34.92 -
EY -0.33 0.29 23.14 9.35 8.23 8.53 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.91 0.43 0.52 0.57 0.55 0.67 -10.20%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 25/02/16 24/11/15 24/08/15 26/05/15 25/02/15 25/11/14 -
Price 0.35 0.515 0.30 0.26 0.32 0.345 0.35 -
P/RPS 1.11 1.45 0.86 0.74 0.94 1.05 1.20 -5.06%
P/EPS -304.29 342.45 4.71 8.82 11.43 12.65 31.75 -
EY -0.33 0.29 21.21 11.33 8.75 7.91 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.89 0.47 0.43 0.54 0.59 0.61 -3.30%

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