[DOLMITE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -91.29%
YoY- -98.66%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 102,548 84,100 80,489 80,966 102,964 136,798 133,886 -16.27%
PBT 2,822 1,437 -313 648 11,725 66,353 53,752 -85.95%
Tax -2,487 -1,472 190 -45 -4,801 -4,870 -5,046 -37.57%
NP 335 -35 -123 603 6,924 61,483 48,706 -96.37%
-
NP to SH 336 -34 -123 603 6,924 61,483 48,706 -96.36%
-
Tax Rate 88.13% 102.44% - 6.94% 40.95% 7.34% 9.39% -
Total Cost 102,213 84,135 80,612 80,363 96,040 75,315 85,180 12.90%
-
Net Worth 200,499 201,499 201,346 200,000 232,500 196,250 196,646 1.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 200,499 201,499 201,346 200,000 232,500 196,250 196,646 1.30%
NOSH 267,333 268,666 268,461 266,666 310,000 261,666 262,195 1.30%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.33% -0.04% -0.15% 0.74% 6.72% 44.94% 36.38% -
ROE 0.17% -0.02% -0.06% 0.30% 2.98% 31.33% 24.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 38.36 31.30 29.98 30.36 33.21 52.28 51.06 -17.34%
EPS 0.13 -0.01 -0.05 0.23 2.23 23.50 18.58 -96.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 266,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.36 14.24 13.62 13.70 17.43 23.16 22.66 -16.26%
EPS 0.06 -0.01 -0.02 0.10 1.17 10.41 8.24 -96.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.3411 0.3408 0.3385 0.3935 0.3322 0.3329 1.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.27 0.38 0.53 0.62 0.70 0.70 1.04 -
P/RPS 0.70 1.21 1.77 2.04 2.11 1.34 2.04 -50.95%
P/EPS 214.82 -3,002.74 -1,156.79 274.18 31.34 2.98 5.60 1034.90%
EY 0.47 -0.03 -0.09 0.36 3.19 33.57 17.86 -91.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.51 0.71 0.83 0.93 0.93 1.39 -59.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 25/05/05 28/02/05 23/11/04 26/08/04 26/05/04 -
Price 0.17 0.35 0.39 0.60 0.69 0.64 0.71 -
P/RPS 0.44 1.12 1.30 1.98 2.08 1.22 1.39 -53.52%
P/EPS 135.26 -2,765.69 -851.22 265.34 30.89 2.72 3.82 975.95%
EY 0.74 -0.04 -0.12 0.38 3.24 36.71 26.16 -90.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.47 0.52 0.80 0.92 0.85 0.95 -61.12%

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