[DOLMITE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 11.42%
YoY- -40.95%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 44,884 53,275 63,040 71,453 63,978 58,932 60,362 -17.87%
PBT -19,012 -23,738 -25,429 -25,839 -28,974 -26,609 -24,036 -14.43%
Tax 2,151 5,057 3,526 1,203 1,063 752 828 88.64%
NP -16,861 -18,681 -21,903 -24,636 -27,911 -25,857 -23,208 -19.13%
-
NP to SH -16,196 -18,447 -21,690 -24,416 -27,565 -25,678 -22,968 -20.72%
-
Tax Rate - - - - - - - -
Total Cost 61,745 71,956 84,943 96,089 91,889 84,789 83,570 -18.22%
-
Net Worth 128,331 136,373 137,850 140,506 152,439 162,988 169,547 -16.90%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 128,331 136,373 137,850 140,506 152,439 162,988 169,547 -16.90%
NOSH 262,759 264,084 263,627 263,565 262,691 262,461 262,864 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -37.57% -35.07% -34.74% -34.48% -43.63% -43.88% -38.45% -
ROE -12.62% -13.53% -15.73% -17.38% -18.08% -15.75% -13.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.08 20.17 23.91 27.11 24.35 22.45 22.96 -17.85%
EPS -6.16 -6.99 -8.23 -9.26 -10.49 -9.78 -8.74 -20.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4884 0.5164 0.5229 0.5331 0.5803 0.621 0.645 -16.88%
Adjusted Per Share Value based on latest NOSH - 263,565
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.60 9.02 10.67 12.09 10.83 9.98 10.22 -17.87%
EPS -2.74 -3.12 -3.67 -4.13 -4.67 -4.35 -3.89 -20.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2172 0.2308 0.2333 0.2378 0.258 0.2759 0.287 -16.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.20 0.20 0.25 0.32 0.19 0.20 0.19 -
P/RPS 1.17 0.99 1.05 1.18 0.78 0.89 0.83 25.64%
P/EPS -3.24 -2.86 -3.04 -3.45 -1.81 -2.04 -2.17 30.53%
EY -30.82 -34.93 -32.91 -28.95 -55.23 -48.92 -45.99 -23.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.48 0.60 0.33 0.32 0.29 25.88%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 29/11/10 24/08/10 25/05/10 24/02/10 24/11/09 26/08/09 -
Price 0.23 0.24 0.22 0.21 0.24 0.19 0.21 -
P/RPS 1.35 1.19 0.92 0.77 0.99 0.85 0.91 29.98%
P/EPS -3.73 -3.44 -2.67 -2.27 -2.29 -1.94 -2.40 34.06%
EY -26.80 -29.11 -37.40 -44.11 -43.72 -51.49 -41.61 -25.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.42 0.39 0.41 0.31 0.33 26.50%

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