[DOLMITE] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -120.4%
YoY- -100.25%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 107,323 102,548 84,100 80,489 80,966 102,964 136,798 -14.89%
PBT -2,450 2,822 1,437 -313 648 11,725 66,353 -
Tax -3,393 -2,487 -1,472 190 -45 -4,801 -4,870 -21.35%
NP -5,843 335 -35 -123 603 6,924 61,483 -
-
NP to SH -5,843 336 -34 -123 603 6,924 61,483 -
-
Tax Rate - 88.13% 102.44% - 6.94% 40.95% 7.34% -
Total Cost 113,166 102,213 84,135 80,612 80,363 96,040 75,315 31.08%
-
Net Worth 190,045 200,499 201,499 201,346 200,000 232,500 196,250 -2.11%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 190,045 200,499 201,499 201,346 200,000 232,500 196,250 -2.11%
NOSH 263,038 267,333 268,666 268,461 266,666 310,000 261,666 0.34%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -5.44% 0.33% -0.04% -0.15% 0.74% 6.72% 44.94% -
ROE -3.07% 0.17% -0.02% -0.06% 0.30% 2.98% 31.33% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.80 38.36 31.30 29.98 30.36 33.21 52.28 -15.19%
EPS -2.22 0.13 -0.01 -0.05 0.23 2.23 23.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7225 0.75 0.75 0.75 0.75 0.75 0.75 -2.45%
Adjusted Per Share Value based on latest NOSH - 268,461
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.17 17.36 14.24 13.62 13.70 17.43 23.16 -14.89%
EPS -0.99 0.06 -0.01 -0.02 0.10 1.17 10.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3217 0.3394 0.3411 0.3408 0.3385 0.3935 0.3322 -2.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.27 0.38 0.53 0.62 0.70 0.70 -
P/RPS 0.47 0.70 1.21 1.77 2.04 2.11 1.34 -50.17%
P/EPS -8.55 214.82 -3,002.74 -1,156.79 274.18 31.34 2.98 -
EY -11.69 0.47 -0.03 -0.09 0.36 3.19 33.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.36 0.51 0.71 0.83 0.93 0.93 -57.14%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 25/05/05 28/02/05 23/11/04 26/08/04 -
Price 0.25 0.17 0.35 0.39 0.60 0.69 0.64 -
P/RPS 0.61 0.44 1.12 1.30 1.98 2.08 1.22 -36.92%
P/EPS -11.25 135.26 -2,765.69 -851.22 265.34 30.89 2.72 -
EY -8.89 0.74 -0.04 -0.12 0.38 3.24 36.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.23 0.47 0.52 0.80 0.92 0.85 -44.56%

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