[DOLMITE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.2%
YoY- 41.24%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 34,548 37,487 37,842 44,884 53,275 63,040 71,453 -38.36%
PBT -10,693 -13,348 -19,125 -19,012 -23,738 -25,429 -25,839 -44.43%
Tax 104 560 2,360 2,151 5,057 3,526 1,203 -80.41%
NP -10,589 -12,788 -16,765 -16,861 -18,681 -21,903 -24,636 -43.01%
-
NP to SH -9,798 -12,093 -15,975 -16,196 -18,447 -21,690 -24,416 -45.56%
-
Tax Rate - - - - - - - -
Total Cost 45,137 50,275 54,607 61,745 71,956 84,943 96,089 -39.54%
-
Net Worth 126,944 126,696 124,007 128,331 136,373 137,850 140,506 -6.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 126,944 126,696 124,007 128,331 136,373 137,850 140,506 -6.53%
NOSH 262,500 265,111 262,616 262,759 264,084 263,627 263,565 -0.26%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -30.65% -34.11% -44.30% -37.57% -35.07% -34.74% -34.48% -
ROE -7.72% -9.54% -12.88% -12.62% -13.53% -15.73% -17.38% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.16 14.14 14.41 17.08 20.17 23.91 27.11 -38.20%
EPS -3.73 -4.56 -6.08 -6.16 -6.99 -8.23 -9.26 -45.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4836 0.4779 0.4722 0.4884 0.5164 0.5229 0.5331 -6.28%
Adjusted Per Share Value based on latest NOSH - 262,759
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.85 6.35 6.41 7.60 9.02 10.67 12.09 -38.33%
EPS -1.66 -2.05 -2.70 -2.74 -3.12 -3.67 -4.13 -45.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2149 0.2145 0.2099 0.2172 0.2308 0.2333 0.2378 -6.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.20 0.245 0.22 0.20 0.20 0.25 0.32 -
P/RPS 1.52 1.73 1.53 1.17 0.99 1.05 1.18 18.36%
P/EPS -5.36 -5.37 -3.62 -3.24 -2.86 -3.04 -3.45 34.10%
EY -18.66 -18.62 -27.65 -30.82 -34.93 -32.91 -28.95 -25.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.47 0.41 0.39 0.48 0.60 -22.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 26/08/11 25/05/11 21/02/11 29/11/10 24/08/10 25/05/10 -
Price 0.22 0.22 0.23 0.23 0.24 0.22 0.21 -
P/RPS 1.67 1.56 1.60 1.35 1.19 0.92 0.77 67.47%
P/EPS -5.89 -4.82 -3.78 -3.73 -3.44 -2.67 -2.27 88.71%
EY -16.97 -20.73 -26.45 -26.80 -29.11 -37.40 -44.11 -47.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.49 0.47 0.46 0.42 0.39 10.00%

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