[DOLMITE] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.05%
YoY- -4795.12%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 142,234 131,667 118,236 113,670 107,323 102,548 84,100 41.81%
PBT -6,858 -3,557 -2,736 -2,792 -2,450 2,822 1,437 -
Tax -6,048 -2,883 -3,558 -3,245 -3,393 -2,487 -1,472 155.86%
NP -12,906 -6,440 -6,294 -6,037 -5,843 335 -35 4987.14%
-
NP to SH -12,876 -6,411 -6,272 -6,021 -5,843 336 -34 5078.11%
-
Tax Rate - - - - - 88.13% 102.44% -
Total Cost 155,140 138,107 124,530 119,707 113,166 102,213 84,135 50.20%
-
Net Worth 190,750 203,678 196,586 190,200 190,045 200,499 201,499 -3.57%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 190,750 203,678 196,586 190,200 190,045 200,499 201,499 -3.57%
NOSH 262,633 261,999 253,333 244,285 263,038 267,333 268,666 -1.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -9.07% -4.89% -5.32% -5.31% -5.44% 0.33% -0.04% -
ROE -6.75% -3.15% -3.19% -3.17% -3.07% 0.17% -0.02% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 54.16 50.25 46.67 46.53 40.80 38.36 31.30 43.98%
EPS -4.90 -2.45 -2.48 -2.46 -2.22 0.13 -0.01 6045.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7263 0.7774 0.776 0.7786 0.7225 0.75 0.75 -2.11%
Adjusted Per Share Value based on latest NOSH - 244,285
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.08 22.29 20.01 19.24 18.17 17.36 14.24 41.80%
EPS -2.18 -1.09 -1.06 -1.02 -0.99 0.06 -0.01 3486.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3229 0.3448 0.3328 0.3219 0.3217 0.3394 0.3411 -3.57%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.23 0.25 0.22 0.19 0.27 0.38 -
P/RPS 0.54 0.46 0.54 0.47 0.47 0.70 1.21 -41.51%
P/EPS -5.92 -9.40 -10.10 -8.93 -8.55 214.82 -3,002.74 -98.40%
EY -16.91 -10.64 -9.90 -11.20 -11.69 0.47 -0.03 6645.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.32 0.28 0.26 0.36 0.51 -14.91%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 28/08/06 29/05/06 23/02/06 24/11/05 26/08/05 -
Price 0.29 0.28 0.24 0.25 0.25 0.17 0.35 -
P/RPS 0.54 0.56 0.51 0.54 0.61 0.44 1.12 -38.43%
P/EPS -5.92 -11.44 -9.69 -10.14 -11.25 135.26 -2,765.69 -98.32%
EY -16.91 -8.74 -10.32 -9.86 -8.89 0.74 -0.04 5471.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.31 0.32 0.35 0.23 0.47 -10.16%

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