[DOLMITE] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 121.37%
YoY- -42.84%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 92,128 91,906 89,650 86,421 86,308 85,190 94,754 -1.85%
PBT 23,588 13,901 13,826 13,469 5,102 6,481 12,958 49.03%
Tax -7,820 -7,264 -7,549 -7,473 -3,638 -4,050 -4,297 49.00%
NP 15,768 6,637 6,277 5,996 1,464 2,431 8,661 49.04%
-
NP to SH 16,761 7,740 7,402 7,199 3,252 4,162 10,454 36.94%
-
Tax Rate 33.15% 52.26% 54.60% 55.48% 71.31% 62.49% 33.16% -
Total Cost 76,360 85,269 83,373 80,425 84,844 82,759 86,093 -7.67%
-
Net Worth 169,920 158,209 157,002 154,606 169,035 151,383 149,694 8.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 169,920 158,209 157,002 154,606 169,035 151,383 149,694 8.80%
NOSH 263,402 262,676 264,492 263,878 295,000 263,275 261,612 0.45%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.12% 7.22% 7.00% 6.94% 1.70% 2.85% 9.14% -
ROE 9.86% 4.89% 4.71% 4.66% 1.92% 2.75% 6.98% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.98 34.99 33.90 32.75 29.26 32.36 36.22 -2.29%
EPS 6.36 2.95 2.80 2.73 1.10 1.58 4.00 36.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6451 0.6023 0.5936 0.5859 0.573 0.575 0.5722 8.31%
Adjusted Per Share Value based on latest NOSH - 263,878
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.59 15.56 15.17 14.63 14.61 14.42 16.04 -1.87%
EPS 2.84 1.31 1.25 1.22 0.55 0.70 1.77 37.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2876 0.2678 0.2657 0.2617 0.2861 0.2562 0.2534 8.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.275 0.315 0.34 0.32 0.385 0.36 0.325 -
P/RPS 0.79 0.90 1.00 0.98 1.32 1.11 0.90 -8.31%
P/EPS 4.32 10.69 12.15 11.73 34.92 22.77 8.13 -34.37%
EY 23.14 9.35 8.23 8.53 2.86 4.39 12.30 52.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.57 0.55 0.67 0.63 0.57 -17.11%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 24/08/15 26/05/15 25/02/15 25/11/14 26/08/14 27/05/14 -
Price 0.30 0.26 0.32 0.345 0.35 0.395 0.34 -
P/RPS 0.86 0.74 0.94 1.05 1.20 1.22 0.94 -5.75%
P/EPS 4.71 8.82 11.43 12.65 31.75 24.99 8.51 -32.56%
EY 21.21 11.33 8.75 7.91 3.15 4.00 11.75 48.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.54 0.59 0.61 0.69 0.59 -14.05%

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