[DOLMITE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -6.53%
YoY- 82.03%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 99,351 124,979 149,426 172,597 160,642 160,824 157,484 -26.34%
PBT -10,268 -2,430 1,134 -211 365 -7,532 -8,138 16.68%
Tax -910 -2,257 -3,510 -2,093 -2,523 -5,805 -4,722 -66.46%
NP -11,178 -4,687 -2,376 -2,304 -2,158 -13,337 -12,860 -8.88%
-
NP to SH -11,033 -4,601 -2,214 -2,299 -2,158 -13,086 -12,803 -9.40%
-
Tax Rate - - 309.52% - 691.23% - - -
Total Cost 110,529 129,666 151,802 174,901 162,800 174,161 170,344 -24.95%
-
Net Worth 181,414 188,635 186,930 196,608 189,697 153,257 177,803 1.34%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 181,414 188,635 186,930 196,608 189,697 153,257 177,803 1.34%
NOSH 263,110 261,739 256,666 272,500 263,725 210,000 243,333 5.32%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -11.25% -3.75% -1.59% -1.33% -1.34% -8.29% -8.17% -
ROE -6.08% -2.44% -1.18% -1.17% -1.14% -8.54% -7.20% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 37.76 47.75 58.22 63.34 60.91 76.58 64.72 -30.06%
EPS -4.19 -1.76 -0.86 -0.84 -0.82 -6.23 -5.26 -14.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6895 0.7207 0.7283 0.7215 0.7193 0.7298 0.7307 -3.77%
Adjusted Per Share Value based on latest NOSH - 272,500
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.82 21.15 25.29 29.21 27.19 27.22 26.66 -26.33%
EPS -1.87 -0.78 -0.37 -0.39 -0.37 -2.21 -2.17 -9.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3071 0.3193 0.3164 0.3328 0.3211 0.2594 0.301 1.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.23 0.26 0.26 0.22 0.28 0.33 0.29 -
P/RPS 0.61 0.54 0.45 0.35 0.46 0.43 0.45 22.37%
P/EPS -5.48 -14.79 -30.14 -26.08 -34.22 -5.30 -5.51 -0.36%
EY -18.23 -6.76 -3.32 -3.83 -2.92 -18.88 -18.14 0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.36 0.30 0.39 0.45 0.40 -11.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 24/11/08 25/08/08 26/05/08 27/02/08 26/11/07 27/08/07 -
Price 0.19 0.23 0.25 0.28 0.24 0.30 0.38 -
P/RPS 0.50 0.48 0.43 0.44 0.39 0.39 0.59 -10.40%
P/EPS -4.53 -13.08 -28.98 -33.19 -29.33 -4.81 -7.22 -26.60%
EY -22.07 -7.64 -3.45 -3.01 -3.41 -20.77 -13.85 36.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.34 0.39 0.33 0.41 0.52 -33.68%

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