[DOLMITE] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1838.99%
YoY- -1068.99%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 131,667 118,236 113,670 107,323 102,548 84,100 80,489 38.79%
PBT -3,557 -2,736 -2,792 -2,450 2,822 1,437 -313 404.72%
Tax -2,883 -3,558 -3,245 -3,393 -2,487 -1,472 190 -
NP -6,440 -6,294 -6,037 -5,843 335 -35 -123 1296.18%
-
NP to SH -6,411 -6,272 -6,021 -5,843 336 -34 -123 1291.98%
-
Tax Rate - - - - 88.13% 102.44% - -
Total Cost 138,107 124,530 119,707 113,166 102,213 84,135 80,612 43.13%
-
Net Worth 203,678 196,586 190,200 190,045 200,499 201,499 201,346 0.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 203,678 196,586 190,200 190,045 200,499 201,499 201,346 0.76%
NOSH 261,999 253,333 244,285 263,038 267,333 268,666 268,461 -1.60%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -4.89% -5.32% -5.31% -5.44% 0.33% -0.04% -0.15% -
ROE -3.15% -3.19% -3.17% -3.07% 0.17% -0.02% -0.06% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.25 46.67 46.53 40.80 38.36 31.30 29.98 41.05%
EPS -2.45 -2.48 -2.46 -2.22 0.13 -0.01 -0.05 1235.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7774 0.776 0.7786 0.7225 0.75 0.75 0.75 2.41%
Adjusted Per Share Value based on latest NOSH - 263,038
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.29 20.01 19.24 18.17 17.36 14.24 13.62 38.83%
EPS -1.09 -1.06 -1.02 -0.99 0.06 -0.01 -0.02 1333.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.3328 0.3219 0.3217 0.3394 0.3411 0.3408 0.78%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.23 0.25 0.22 0.19 0.27 0.38 0.53 -
P/RPS 0.46 0.54 0.47 0.47 0.70 1.21 1.77 -59.24%
P/EPS -9.40 -10.10 -8.93 -8.55 214.82 -3,002.74 -1,156.79 -95.94%
EY -10.64 -9.90 -11.20 -11.69 0.47 -0.03 -0.09 2301.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.28 0.26 0.36 0.51 0.71 -43.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 23/02/06 24/11/05 26/08/05 25/05/05 -
Price 0.28 0.24 0.25 0.25 0.17 0.35 0.39 -
P/RPS 0.56 0.51 0.54 0.61 0.44 1.12 1.30 -42.93%
P/EPS -11.44 -9.69 -10.14 -11.25 135.26 -2,765.69 -851.22 -94.33%
EY -8.74 -10.32 -9.86 -8.89 0.74 -0.04 -0.12 1639.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.32 0.35 0.23 0.47 0.52 -21.72%

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