[DOLMITE] QoQ TTM Result on 31-Dec-2019

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019
Profit Trend
QoQ- 1.3%
YoY- 71.88%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 15,530 25,225 -6,843 -3,605 8,307 12,254 52,938 -55.75%
PBT 46,143 -28,515 -45,232 -41,128 -39,529 -49,082 -119,475 -
Tax -6,340 -5,392 329 -590 -2,624 -3,219 -4,164 32.24%
NP 39,803 -33,907 -44,903 -41,718 -42,153 -52,301 -123,639 -
-
NP to SH 39,803 -33,907 -36,307 -33,122 -33,557 -43,705 -123,639 -
-
Tax Rate 13.74% - - - - - - -
Total Cost -24,273 59,132 38,060 38,113 50,460 64,555 176,577 -
-
Net Worth 40,748 -15,672 18,543 11,398 11,398 17,097 22,796 47.13%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 40,748 -15,672 18,543 11,398 11,398 17,097 22,796 47.13%
NOSH 313,448 313,448 313,448 284,952 284,952 284,952 284,952 6.54%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 256.30% -134.42% 0.00% 0.00% -507.44% -426.81% -233.55% -
ROE 97.68% 0.00% -195.79% -290.59% -294.41% -255.63% -542.37% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.95 8.05 0.00 0.00 2.92 4.30 18.58 -58.49%
EPS 12.70 -10.82 -11.75 -11.62 -11.78 -15.34 -43.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 -0.05 0.06 0.04 0.04 0.06 0.08 38.09%
Adjusted Per Share Value based on latest NOSH - 284,952
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.63 4.27 0.00 0.00 1.41 2.07 8.96 -55.73%
EPS 6.74 -5.74 -6.15 -5.61 -5.68 -7.40 -20.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 -0.0265 0.0314 0.0193 0.0193 0.0289 0.0386 47.13%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.11 0.105 0.03 0.125 0.165 0.13 0.105 -
P/RPS 2.22 1.30 0.00 0.00 5.66 3.02 0.57 146.93%
P/EPS 0.87 -0.97 -0.26 -1.08 -1.40 -0.85 -0.24 -
EY 115.44 -103.02 -391.58 -92.99 -71.37 -117.98 -413.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.50 3.13 4.13 2.17 1.31 -24.99%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 27/02/20 28/11/19 30/08/19 28/05/19 -
Price 0.105 0.125 0.105 0.10 0.115 0.185 0.095 -
P/RPS 2.12 1.55 0.00 0.00 3.94 4.30 0.51 157.85%
P/EPS 0.83 -1.16 -0.89 -0.86 -0.98 -1.21 -0.22 -
EY 120.94 -86.54 -111.88 -116.24 -102.40 -82.91 -456.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 1.75 2.50 2.88 3.08 1.19 -22.56%

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