[DOLMITE] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.82%
YoY- -29.19%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 93,779 92,128 91,906 89,650 86,421 86,308 85,190 6.59%
PBT 4,584 23,588 13,901 13,826 13,469 5,102 6,481 -20.56%
Tax -5,415 -7,820 -7,264 -7,549 -7,473 -3,638 -4,050 21.30%
NP -831 15,768 6,637 6,277 5,996 1,464 2,431 -
-
NP to SH 397 16,761 7,740 7,402 7,199 3,252 4,162 -79.03%
-
Tax Rate 118.13% 33.15% 52.26% 54.60% 55.48% 71.31% 62.49% -
Total Cost 94,610 76,360 85,269 83,373 80,425 84,844 82,759 9.30%
-
Net Worth 152,687 169,920 158,209 157,002 154,606 169,035 151,383 0.57%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 152,687 169,920 158,209 157,002 154,606 169,035 151,383 0.57%
NOSH 263,982 263,402 262,676 264,492 263,878 295,000 263,275 0.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.89% 17.12% 7.22% 7.00% 6.94% 1.70% 2.85% -
ROE 0.26% 9.86% 4.89% 4.71% 4.66% 1.92% 2.75% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.52 34.98 34.99 33.90 32.75 29.26 32.36 6.39%
EPS 0.15 6.36 2.95 2.80 2.73 1.10 1.58 -79.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.6451 0.6023 0.5936 0.5859 0.573 0.575 0.39%
Adjusted Per Share Value based on latest NOSH - 264,492
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.87 15.59 15.56 15.17 14.63 14.61 14.42 6.57%
EPS 0.07 2.84 1.31 1.25 1.22 0.55 0.70 -78.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2584 0.2876 0.2678 0.2657 0.2617 0.2861 0.2562 0.57%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.525 0.275 0.315 0.34 0.32 0.385 0.36 -
P/RPS 1.48 0.79 0.90 1.00 0.98 1.32 1.11 21.07%
P/EPS 349.10 4.32 10.69 12.15 11.73 34.92 22.77 514.08%
EY 0.29 23.14 9.35 8.23 8.53 2.86 4.39 -83.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.43 0.52 0.57 0.55 0.67 0.63 27.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 24/08/15 26/05/15 25/02/15 25/11/14 26/08/14 -
Price 0.515 0.30 0.26 0.32 0.345 0.35 0.395 -
P/RPS 1.45 0.86 0.74 0.94 1.05 1.20 1.22 12.16%
P/EPS 342.45 4.71 8.82 11.43 12.65 31.75 24.99 469.92%
EY 0.29 21.21 11.33 8.75 7.91 3.15 4.00 -82.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.47 0.43 0.54 0.59 0.61 0.69 18.43%

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