[DOLMITE] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 212.08%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 142,234 107,323 80,966 151,106 102,358 135,486 114,008 3.75%
PBT -6,858 -2,449 1,468 48,573 -40,595 37,160 -60,278 -30.37%
Tax -6,048 -3,418 -688 -3,656 520 -74,445 60,278 -
NP -12,906 -5,867 780 44,917 -40,075 -37,285 0 -
-
NP to SH -12,906 -5,843 780 44,917 -40,075 -37,285 -48,061 -19.67%
-
Tax Rate - - 46.87% 7.53% - 200.34% - -
Total Cost 155,140 113,190 80,186 106,189 142,433 172,771 114,008 5.26%
-
Net Worth 191,482 205,365 194,999 147,304 -34,155 5,060 43,007 28.24%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 191,482 205,365 194,999 147,304 -34,155 5,060 43,007 28.24%
NOSH 262,484 263,221 259,999 199,060 126,503 126,518 126,492 12.93%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -9.07% -5.47% 0.96% 29.73% -39.15% -27.52% 0.00% -
ROE -6.74% -2.85% 0.40% 30.49% 0.00% -736.75% -111.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 54.19 40.77 31.14 75.91 80.91 107.09 90.13 -8.12%
EPS -4.91 -2.22 0.30 24.02 -31.68 -29.47 -37.99 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7295 0.7802 0.75 0.74 -0.27 0.04 0.34 13.56%
Adjusted Per Share Value based on latest NOSH - 252,051
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.08 18.17 13.70 25.58 17.33 22.93 19.30 3.75%
EPS -2.18 -0.99 0.13 7.60 -6.78 -6.31 -8.14 -19.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3241 0.3476 0.3301 0.2493 -0.0578 0.0086 0.0728 28.24%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.29 0.19 0.62 1.27 0.66 1.20 1.64 -
P/RPS 0.54 0.47 1.99 1.67 0.82 1.12 1.82 -18.32%
P/EPS -5.90 -8.56 206.67 5.63 -2.08 -4.07 -4.32 5.32%
EY -16.95 -11.68 0.48 17.77 -48.00 -24.56 -23.17 -5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.24 0.83 1.72 0.00 30.00 4.82 -33.94%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 27/02/04 26/02/03 26/02/02 27/02/01 -
Price 0.29 0.25 0.60 1.18 0.52 0.96 0.72 -
P/RPS 0.54 0.61 1.93 1.55 0.64 0.90 0.80 -6.33%
P/EPS -5.90 -11.26 200.00 5.23 -1.64 -3.26 -1.89 20.88%
EY -16.95 -8.88 0.50 19.12 -60.92 -30.70 -52.77 -17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.80 1.59 0.00 24.00 2.12 -24.25%

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