[DOLMITE] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 18.98%
YoY- 46.89%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 50,077 39,189 39,062 34,548 37,487 37,842 44,884 7.57%
PBT 1,787 1,920 2,092 -10,693 -13,348 -19,125 -19,012 -
Tax 171 298 311 104 560 2,360 2,151 -81.53%
NP 1,958 2,218 2,403 -10,589 -12,788 -16,765 -16,861 -
-
NP to SH 3,500 3,683 3,840 -9,798 -12,093 -15,975 -16,196 -
-
Tax Rate -9.57% -15.52% -14.87% - - - - -
Total Cost 48,119 36,971 36,659 45,137 50,275 54,607 61,745 -15.32%
-
Net Worth 130,290 127,869 131,273 126,944 126,696 124,007 128,331 1.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 130,290 127,869 131,273 126,944 126,696 124,007 128,331 1.01%
NOSH 265,789 262,566 262,074 262,500 265,111 262,616 262,759 0.76%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.91% 5.66% 6.15% -30.65% -34.11% -44.30% -37.57% -
ROE 2.69% 2.88% 2.93% -7.72% -9.54% -12.88% -12.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.84 14.93 14.90 13.16 14.14 14.41 17.08 6.76%
EPS 1.32 1.40 1.47 -3.73 -4.56 -6.08 -6.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4902 0.487 0.5009 0.4836 0.4779 0.4722 0.4884 0.24%
Adjusted Per Share Value based on latest NOSH - 262,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.48 6.63 6.61 5.85 6.35 6.41 7.60 7.58%
EPS 0.59 0.62 0.65 -1.66 -2.05 -2.70 -2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2205 0.2164 0.2222 0.2149 0.2145 0.2099 0.2172 1.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.28 0.27 0.27 0.20 0.245 0.22 0.20 -
P/RPS 1.49 1.81 1.81 1.52 1.73 1.53 1.17 17.50%
P/EPS 21.26 19.25 18.43 -5.36 -5.37 -3.62 -3.24 -
EY 4.70 5.20 5.43 -18.66 -18.62 -27.65 -30.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.54 0.41 0.51 0.47 0.41 24.58%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 22/11/11 26/08/11 25/05/11 21/02/11 -
Price 0.23 0.27 0.26 0.22 0.22 0.23 0.23 -
P/RPS 1.22 1.81 1.74 1.67 1.56 1.60 1.35 -6.53%
P/EPS 17.47 19.25 17.74 -5.89 -4.82 -3.78 -3.73 -
EY 5.73 5.20 5.64 -16.97 -20.73 -26.45 -26.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.52 0.45 0.46 0.49 0.47 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