[DOLMITE] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 0.61%
YoY- -112.54%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 160,642 160,824 157,484 141,194 142,234 131,667 118,236 22.60%
PBT 365 -7,532 -8,138 -6,427 -6,858 -3,557 -2,736 -
Tax -2,523 -5,805 -4,722 -6,430 -6,048 -2,883 -3,558 -20.43%
NP -2,158 -13,337 -12,860 -12,857 -12,906 -6,440 -6,294 -50.91%
-
NP to SH -2,158 -13,086 -12,803 -12,797 -12,876 -6,411 -6,272 -50.80%
-
Tax Rate 691.23% - - - - - - -
Total Cost 162,800 174,161 170,344 154,051 155,140 138,107 124,530 19.50%
-
Net Worth 189,697 153,257 177,803 182,500 190,750 203,678 196,586 -2.34%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 189,697 153,257 177,803 182,500 190,750 203,678 196,586 -2.34%
NOSH 263,725 210,000 243,333 249,999 262,633 261,999 253,333 2.70%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -1.34% -8.29% -8.17% -9.11% -9.07% -4.89% -5.32% -
ROE -1.14% -8.54% -7.20% -7.01% -6.75% -3.15% -3.19% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 60.91 76.58 64.72 56.48 54.16 50.25 46.67 19.36%
EPS -0.82 -6.23 -5.26 -5.12 -4.90 -2.45 -2.48 -52.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7193 0.7298 0.7307 0.73 0.7263 0.7774 0.776 -4.91%
Adjusted Per Share Value based on latest NOSH - 249,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.19 27.22 26.66 23.90 24.08 22.29 20.01 22.61%
EPS -0.37 -2.21 -2.17 -2.17 -2.18 -1.09 -1.06 -50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3211 0.2594 0.301 0.3089 0.3229 0.3448 0.3328 -2.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.28 0.33 0.29 0.29 0.29 0.23 0.25 -
P/RPS 0.46 0.43 0.45 0.51 0.54 0.46 0.54 -10.11%
P/EPS -34.22 -5.30 -5.51 -5.67 -5.92 -9.40 -10.10 125.08%
EY -2.92 -18.88 -18.14 -17.65 -16.91 -10.64 -9.90 -55.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.40 0.40 0.40 0.30 0.32 14.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 27/08/07 28/05/07 28/02/07 29/11/06 28/08/06 -
Price 0.24 0.30 0.38 0.25 0.29 0.28 0.24 -
P/RPS 0.39 0.39 0.59 0.44 0.54 0.56 0.51 -16.33%
P/EPS -29.33 -4.81 -7.22 -4.88 -5.92 -11.44 -9.69 108.82%
EY -3.41 -20.77 -13.85 -20.48 -16.91 -8.74 -10.32 -52.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.52 0.34 0.40 0.36 0.31 4.24%

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