[DOLMITE] QoQ TTM Result on 30-Sep-2017 [#1]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -662.01%
YoY- -2808.29%
Quarter Report
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 85,762 109,723 110,441 86,968 114,864 113,045 105,774 -13.08%
PBT -106,585 -7,036 -11,296 -25,079 3,504 7,635 11,763 -
Tax -6,448 -7,247 -6,968 -2,986 -7,187 -7,124 -6,613 -1.67%
NP -113,033 -14,283 -18,264 -28,065 -3,683 511 5,150 -
-
NP to SH -113,033 -14,283 -18,264 -28,065 -3,683 511 5,150 -
-
Tax Rate - - - - 205.11% 93.31% 56.22% -
Total Cost 198,795 124,006 128,705 115,033 118,547 112,534 100,624 57.64%
-
Net Worth 51,291 148,175 148,175 143,136 154,578 158,664 161,560 -53.55%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 51,291 148,175 148,175 143,136 154,578 158,664 161,560 -53.55%
NOSH 284,952 284,952 284,952 284,952 272,384 272,713 272,578 3.01%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -131.80% -13.02% -16.54% -32.27% -3.21% 0.45% 4.87% -
ROE -220.37% -9.64% -12.33% -19.61% -2.38% 0.32% 3.19% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.10 38.51 38.76 31.16 42.17 41.45 39.16 -16.13%
EPS -39.67 -5.01 -6.41 -10.06 -1.35 0.19 1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.52 0.52 0.5129 0.5675 0.5818 0.5981 -55.18%
Adjusted Per Share Value based on latest NOSH - 284,952
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.52 18.57 18.69 14.72 19.44 19.13 17.90 -13.05%
EPS -19.13 -2.42 -3.09 -4.75 -0.62 0.09 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.2508 0.2508 0.2423 0.2616 0.2686 0.2735 -53.57%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.175 0.19 0.20 0.26 0.28 0.37 0.32 -
P/RPS 0.58 0.49 0.52 0.83 0.66 0.89 0.82 -20.66%
P/EPS -0.44 -3.79 -3.12 -2.59 -20.71 197.46 16.78 -
EY -226.67 -26.38 -32.05 -38.68 -4.83 0.51 5.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.37 0.38 0.51 0.49 0.64 0.54 47.92%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 27/02/18 27/11/17 29/08/17 23/05/17 23/02/17 -
Price 0.165 0.25 0.185 0.24 0.255 0.325 0.39 -
P/RPS 0.55 0.65 0.48 0.77 0.60 0.78 1.00 -32.94%
P/EPS -0.42 -4.99 -2.89 -2.39 -18.86 173.45 20.46 -
EY -240.41 -20.05 -34.65 -41.90 -5.30 0.58 4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.48 0.36 0.47 0.45 0.56 0.65 26.14%

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