[DOLMITE] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -107.81%
YoY- 64.84%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 60,362 72,794 99,351 124,979 149,426 172,597 160,642 -47.95%
PBT -24,036 -17,308 -10,268 -2,430 1,134 -211 365 -
Tax 828 -288 -910 -2,257 -3,510 -2,093 -2,523 -
NP -23,208 -17,596 -11,178 -4,687 -2,376 -2,304 -2,158 387.92%
-
NP to SH -22,968 -17,322 -11,033 -4,601 -2,214 -2,299 -2,158 384.55%
-
Tax Rate - - - - 309.52% - 691.23% -
Total Cost 83,570 90,390 110,529 129,666 151,802 174,901 162,800 -35.91%
-
Net Worth 169,547 175,485 181,414 188,635 186,930 196,608 189,697 -7.21%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 169,547 175,485 181,414 188,635 186,930 196,608 189,697 -7.21%
NOSH 262,864 262,978 263,110 261,739 256,666 272,500 263,725 -0.21%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -38.45% -24.17% -11.25% -3.75% -1.59% -1.33% -1.34% -
ROE -13.55% -9.87% -6.08% -2.44% -1.18% -1.17% -1.14% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.96 27.68 37.76 47.75 58.22 63.34 60.91 -47.84%
EPS -8.74 -6.59 -4.19 -1.76 -0.86 -0.84 -0.82 385.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.645 0.6673 0.6895 0.7207 0.7283 0.7215 0.7193 -7.01%
Adjusted Per Share Value based on latest NOSH - 261,739
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.22 12.32 16.82 21.15 25.29 29.21 27.19 -47.94%
EPS -3.89 -2.93 -1.87 -0.78 -0.37 -0.39 -0.37 380.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.287 0.297 0.3071 0.3193 0.3164 0.3328 0.3211 -7.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.19 0.20 0.23 0.26 0.26 0.22 0.28 -
P/RPS 0.83 0.72 0.61 0.54 0.45 0.35 0.46 48.26%
P/EPS -2.17 -3.04 -5.48 -14.79 -30.14 -26.08 -34.22 -84.12%
EY -45.99 -32.93 -18.23 -6.76 -3.32 -3.83 -2.92 529.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.33 0.36 0.36 0.30 0.39 -17.93%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 24/02/09 24/11/08 25/08/08 26/05/08 27/02/08 -
Price 0.21 0.23 0.19 0.23 0.25 0.28 0.24 -
P/RPS 0.91 0.83 0.50 0.48 0.43 0.44 0.39 76.01%
P/EPS -2.40 -3.49 -4.53 -13.08 -28.98 -33.19 -29.33 -81.18%
EY -41.61 -28.64 -22.07 -7.64 -3.45 -3.01 -3.41 430.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.28 0.32 0.34 0.39 0.33 0.00%

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