[DOLMITE] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2.21%
YoY- -104.12%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 149,426 172,597 160,642 160,824 157,484 141,194 142,234 3.34%
PBT 1,134 -211 365 -7,532 -8,138 -6,427 -6,858 -
Tax -3,510 -2,093 -2,523 -5,805 -4,722 -6,430 -6,048 -30.44%
NP -2,376 -2,304 -2,158 -13,337 -12,860 -12,857 -12,906 -67.67%
-
NP to SH -2,214 -2,299 -2,158 -13,086 -12,803 -12,797 -12,876 -69.11%
-
Tax Rate 309.52% - 691.23% - - - - -
Total Cost 151,802 174,901 162,800 174,161 170,344 154,051 155,140 -1.44%
-
Net Worth 186,930 196,608 189,697 153,257 177,803 182,500 190,750 -1.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 186,930 196,608 189,697 153,257 177,803 182,500 190,750 -1.34%
NOSH 256,666 272,500 263,725 210,000 243,333 249,999 262,633 -1.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -1.59% -1.33% -1.34% -8.29% -8.17% -9.11% -9.07% -
ROE -1.18% -1.17% -1.14% -8.54% -7.20% -7.01% -6.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 58.22 63.34 60.91 76.58 64.72 56.48 54.16 4.94%
EPS -0.86 -0.84 -0.82 -6.23 -5.26 -5.12 -4.90 -68.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7283 0.7215 0.7193 0.7298 0.7307 0.73 0.7263 0.18%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.29 29.21 27.19 27.22 26.66 23.90 24.08 3.32%
EPS -0.37 -0.39 -0.37 -2.21 -2.17 -2.17 -2.18 -69.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3164 0.3328 0.3211 0.2594 0.301 0.3089 0.3229 -1.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.22 0.28 0.33 0.29 0.29 0.29 -
P/RPS 0.45 0.35 0.46 0.43 0.45 0.51 0.54 -11.45%
P/EPS -30.14 -26.08 -34.22 -5.30 -5.51 -5.67 -5.92 196.24%
EY -3.32 -3.83 -2.92 -18.88 -18.14 -17.65 -16.91 -66.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.39 0.45 0.40 0.40 0.40 -6.78%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 28/05/07 28/02/07 -
Price 0.25 0.28 0.24 0.30 0.38 0.25 0.29 -
P/RPS 0.43 0.44 0.39 0.39 0.59 0.44 0.54 -14.10%
P/EPS -28.98 -33.19 -29.33 -4.81 -7.22 -4.88 -5.92 188.58%
EY -3.45 -3.01 -3.41 -20.77 -13.85 -20.48 -16.91 -65.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.33 0.41 0.52 0.34 0.40 -10.27%

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