[DOLMITE] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -100.84%
YoY- -120.37%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 160,824 157,484 141,194 142,234 131,667 118,236 113,670 26.00%
PBT -7,532 -8,138 -6,427 -6,858 -3,557 -2,736 -2,792 93.67%
Tax -5,805 -4,722 -6,430 -6,048 -2,883 -3,558 -3,245 47.31%
NP -13,337 -12,860 -12,857 -12,906 -6,440 -6,294 -6,037 69.54%
-
NP to SH -13,086 -12,803 -12,797 -12,876 -6,411 -6,272 -6,021 67.70%
-
Tax Rate - - - - - - - -
Total Cost 174,161 170,344 154,051 155,140 138,107 124,530 119,707 28.36%
-
Net Worth 153,257 177,803 182,500 190,750 203,678 196,586 190,200 -13.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 153,257 177,803 182,500 190,750 203,678 196,586 190,200 -13.39%
NOSH 210,000 243,333 249,999 262,633 261,999 253,333 244,285 -9.58%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -8.29% -8.17% -9.11% -9.07% -4.89% -5.32% -5.31% -
ROE -8.54% -7.20% -7.01% -6.75% -3.15% -3.19% -3.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 76.58 64.72 56.48 54.16 50.25 46.67 46.53 39.35%
EPS -6.23 -5.26 -5.12 -4.90 -2.45 -2.48 -2.46 85.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7298 0.7307 0.73 0.7263 0.7774 0.776 0.7786 -4.21%
Adjusted Per Share Value based on latest NOSH - 262,633
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.22 26.66 23.90 24.08 22.29 20.01 19.24 25.99%
EPS -2.21 -2.17 -2.17 -2.18 -1.09 -1.06 -1.02 67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.301 0.3089 0.3229 0.3448 0.3328 0.3219 -13.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.33 0.29 0.29 0.29 0.23 0.25 0.22 -
P/RPS 0.43 0.45 0.51 0.54 0.46 0.54 0.47 -5.75%
P/EPS -5.30 -5.51 -5.67 -5.92 -9.40 -10.10 -8.93 -29.35%
EY -18.88 -18.14 -17.65 -16.91 -10.64 -9.90 -11.20 41.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.40 0.40 0.30 0.32 0.28 37.16%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 28/05/07 28/02/07 29/11/06 28/08/06 29/05/06 -
Price 0.30 0.38 0.25 0.29 0.28 0.24 0.25 -
P/RPS 0.39 0.59 0.44 0.54 0.56 0.51 0.54 -19.48%
P/EPS -4.81 -7.22 -4.88 -5.92 -11.44 -9.69 -10.14 -39.14%
EY -20.77 -13.85 -20.48 -16.91 -8.74 -10.32 -9.86 64.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.34 0.40 0.36 0.31 0.32 17.94%

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