[DOLMITE] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.22%
YoY- -2008.04%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 157,484 141,194 142,234 131,667 118,236 113,670 107,323 29.22%
PBT -8,138 -6,427 -6,858 -3,557 -2,736 -2,792 -2,450 123.11%
Tax -4,722 -6,430 -6,048 -2,883 -3,558 -3,245 -3,393 24.72%
NP -12,860 -12,857 -12,906 -6,440 -6,294 -6,037 -5,843 69.44%
-
NP to SH -12,803 -12,797 -12,876 -6,411 -6,272 -6,021 -5,843 68.94%
-
Tax Rate - - - - - - - -
Total Cost 170,344 154,051 155,140 138,107 124,530 119,707 113,166 31.44%
-
Net Worth 177,803 182,500 190,750 203,678 196,586 190,200 190,045 -4.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 177,803 182,500 190,750 203,678 196,586 190,200 190,045 -4.35%
NOSH 243,333 249,999 262,633 261,999 253,333 244,285 263,038 -5.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -8.17% -9.11% -9.07% -4.89% -5.32% -5.31% -5.44% -
ROE -7.20% -7.01% -6.75% -3.15% -3.19% -3.17% -3.07% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 64.72 56.48 54.16 50.25 46.67 46.53 40.80 36.12%
EPS -5.26 -5.12 -4.90 -2.45 -2.48 -2.46 -2.22 78.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7307 0.73 0.7263 0.7774 0.776 0.7786 0.7225 0.75%
Adjusted Per Share Value based on latest NOSH - 261,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.66 23.90 24.08 22.29 20.01 19.24 18.17 29.21%
EPS -2.17 -2.17 -2.18 -1.09 -1.06 -1.02 -0.99 68.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.3089 0.3229 0.3448 0.3328 0.3219 0.3217 -4.34%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.29 0.29 0.29 0.23 0.25 0.22 0.19 -
P/RPS 0.45 0.51 0.54 0.46 0.54 0.47 0.47 -2.86%
P/EPS -5.51 -5.67 -5.92 -9.40 -10.10 -8.93 -8.55 -25.45%
EY -18.14 -17.65 -16.91 -10.64 -9.90 -11.20 -11.69 34.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.30 0.32 0.28 0.26 33.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 29/11/06 28/08/06 29/05/06 23/02/06 -
Price 0.38 0.25 0.29 0.28 0.24 0.25 0.25 -
P/RPS 0.59 0.44 0.54 0.56 0.51 0.54 0.61 -2.20%
P/EPS -7.22 -4.88 -5.92 -11.44 -9.69 -10.14 -11.25 -25.65%
EY -13.85 -20.48 -16.91 -8.74 -10.32 -9.86 -8.89 34.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.34 0.40 0.36 0.31 0.32 0.35 30.29%

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