[DOLMITE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -57.0%
YoY- -653.46%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 63,978 58,932 60,362 72,794 99,351 124,979 149,426 -43.10%
PBT -28,974 -26,609 -24,036 -17,308 -10,268 -2,430 1,134 -
Tax 1,063 752 828 -288 -910 -2,257 -3,510 -
NP -27,911 -25,857 -23,208 -17,596 -11,178 -4,687 -2,376 414.44%
-
NP to SH -27,565 -25,678 -22,968 -17,322 -11,033 -4,601 -2,214 434.71%
-
Tax Rate - - - - - - 309.52% -
Total Cost 91,889 84,789 83,570 90,390 110,529 129,666 151,802 -28.37%
-
Net Worth 152,439 162,988 169,547 175,485 181,414 188,635 186,930 -12.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 152,439 162,988 169,547 175,485 181,414 188,635 186,930 -12.68%
NOSH 262,691 262,461 262,864 262,978 263,110 261,739 256,666 1.55%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -43.63% -43.88% -38.45% -24.17% -11.25% -3.75% -1.59% -
ROE -18.08% -15.75% -13.55% -9.87% -6.08% -2.44% -1.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.35 22.45 22.96 27.68 37.76 47.75 58.22 -43.98%
EPS -10.49 -9.78 -8.74 -6.59 -4.19 -1.76 -0.86 427.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5803 0.621 0.645 0.6673 0.6895 0.7207 0.7283 -14.01%
Adjusted Per Share Value based on latest NOSH - 262,978
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.83 9.98 10.22 12.32 16.82 21.15 25.29 -43.09%
EPS -4.67 -4.35 -3.89 -2.93 -1.87 -0.78 -0.37 439.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2759 0.287 0.297 0.3071 0.3193 0.3164 -12.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.20 0.19 0.20 0.23 0.26 0.26 -
P/RPS 0.78 0.89 0.83 0.72 0.61 0.54 0.45 44.15%
P/EPS -1.81 -2.04 -2.17 -3.04 -5.48 -14.79 -30.14 -84.58%
EY -55.23 -48.92 -45.99 -32.93 -18.23 -6.76 -3.32 548.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.29 0.30 0.33 0.36 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 26/05/09 24/02/09 24/11/08 25/08/08 -
Price 0.24 0.19 0.21 0.23 0.19 0.23 0.25 -
P/RPS 0.99 0.85 0.91 0.83 0.50 0.48 0.43 74.09%
P/EPS -2.29 -1.94 -2.40 -3.49 -4.53 -13.08 -28.98 -81.50%
EY -43.72 -51.49 -41.61 -28.64 -22.07 -7.64 -3.45 441.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.33 0.34 0.28 0.32 0.34 13.25%

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