[DOLMITE] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.8%
YoY- -458.1%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 63,040 71,453 63,978 58,932 60,362 72,794 99,351 -26.22%
PBT -25,429 -25,839 -28,974 -26,609 -24,036 -17,308 -10,268 83.35%
Tax 3,526 1,203 1,063 752 828 -288 -910 -
NP -21,903 -24,636 -27,911 -25,857 -23,208 -17,596 -11,178 56.78%
-
NP to SH -21,690 -24,416 -27,565 -25,678 -22,968 -17,322 -11,033 57.12%
-
Tax Rate - - - - - - - -
Total Cost 84,943 96,089 91,889 84,789 83,570 90,390 110,529 -16.13%
-
Net Worth 137,850 140,506 152,439 162,988 169,547 175,485 181,414 -16.77%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 137,850 140,506 152,439 162,988 169,547 175,485 181,414 -16.77%
NOSH 263,627 263,565 262,691 262,461 262,864 262,978 263,110 0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -34.74% -34.48% -43.63% -43.88% -38.45% -24.17% -11.25% -
ROE -15.73% -17.38% -18.08% -15.75% -13.55% -9.87% -6.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.91 27.11 24.35 22.45 22.96 27.68 37.76 -26.32%
EPS -8.23 -9.26 -10.49 -9.78 -8.74 -6.59 -4.19 57.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5229 0.5331 0.5803 0.621 0.645 0.6673 0.6895 -16.88%
Adjusted Per Share Value based on latest NOSH - 262,461
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.67 12.09 10.83 9.98 10.22 12.32 16.82 -26.23%
EPS -3.67 -4.13 -4.67 -4.35 -3.89 -2.93 -1.87 56.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2333 0.2378 0.258 0.2759 0.287 0.297 0.3071 -16.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.25 0.32 0.19 0.20 0.19 0.20 0.23 -
P/RPS 1.05 1.18 0.78 0.89 0.83 0.72 0.61 43.77%
P/EPS -3.04 -3.45 -1.81 -2.04 -2.17 -3.04 -5.48 -32.55%
EY -32.91 -28.95 -55.23 -48.92 -45.99 -32.93 -18.23 48.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.33 0.32 0.29 0.30 0.33 28.46%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 24/02/10 24/11/09 26/08/09 26/05/09 24/02/09 -
Price 0.22 0.21 0.24 0.19 0.21 0.23 0.19 -
P/RPS 0.92 0.77 0.99 0.85 0.91 0.83 0.50 50.32%
P/EPS -2.67 -2.27 -2.29 -1.94 -2.40 -3.49 -4.53 -29.77%
EY -37.40 -44.11 -43.72 -51.49 -41.61 -28.64 -22.07 42.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.41 0.31 0.33 0.34 0.28 31.13%

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