[DOLMITE] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 36.47%
YoY- -105.76%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 114,864 113,045 105,774 116,864 97,236 84,134 93,779 14.49%
PBT 3,504 7,635 11,763 10,327 3,961 4,028 4,584 -16.41%
Tax -7,187 -7,124 -6,613 -11,603 -6,080 -5,280 -5,415 20.79%
NP -3,683 511 5,150 -1,276 -2,119 -1,252 -831 170.06%
-
NP to SH -3,683 511 5,150 -965 -1,519 -307 397 -
-
Tax Rate 205.11% 93.31% 56.22% 112.36% 153.50% 131.08% 118.13% -
Total Cost 118,547 112,534 100,624 118,140 99,355 85,386 94,610 16.24%
-
Net Worth 154,578 158,664 161,560 169,903 162,814 161,103 152,687 0.82%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 154,578 158,664 161,560 169,903 162,814 161,103 152,687 0.82%
NOSH 272,384 272,713 272,578 268,664 272,083 266,904 263,982 2.11%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -3.21% 0.45% 4.87% -1.09% -2.18% -1.49% -0.89% -
ROE -2.38% 0.32% 3.19% -0.57% -0.93% -0.19% 0.26% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 42.17 41.45 39.16 43.50 35.74 31.52 35.52 12.13%
EPS -1.35 0.19 1.91 -0.36 -0.56 -0.12 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5675 0.5818 0.5981 0.6324 0.5984 0.6036 0.5784 -1.26%
Adjusted Per Share Value based on latest NOSH - 268,664
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.44 19.13 17.90 19.78 16.46 14.24 15.87 14.49%
EPS -0.62 0.09 0.87 -0.16 -0.26 -0.05 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2616 0.2686 0.2735 0.2876 0.2756 0.2727 0.2584 0.82%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.28 0.37 0.32 0.32 0.305 0.345 0.525 -
P/RPS 0.66 0.89 0.82 0.74 0.85 1.09 1.48 -41.65%
P/EPS -20.71 197.46 16.78 -89.09 -54.63 -299.94 349.10 -
EY -4.83 0.51 5.96 -1.12 -1.83 -0.33 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.54 0.51 0.51 0.57 0.91 -33.83%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 23/02/17 24/11/16 25/08/16 24/05/16 25/02/16 -
Price 0.255 0.325 0.39 0.295 0.38 0.35 0.515 -
P/RPS 0.60 0.78 1.00 0.68 1.06 1.11 1.45 -44.50%
P/EPS -18.86 173.45 20.46 -82.13 -68.07 -304.29 342.45 -
EY -5.30 0.58 4.89 -1.22 -1.47 -0.33 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.65 0.47 0.64 0.58 0.89 -36.55%

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