[DOLMITE] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Revenue 2,379 32,726 25,225 12,254 144,756 105,774 93,779 -45.76%
PBT -27,265 -27,932 -28,515 -49,082 -111,768 11,763 4,584 -
Tax -4,447 62,560 -5,392 -3,219 -8,775 -6,613 -5,415 -3.22%
NP -31,712 34,628 -33,907 -52,301 -120,543 5,150 -831 83.38%
-
NP to SH -31,712 34,628 -33,907 -43,705 -120,543 5,150 397 -
-
Tax Rate - - - - - 56.22% 118.13% -
Total Cost 34,091 -1,902 59,132 64,555 265,299 100,624 94,610 -15.63%
-
Net Worth 41,355 37,613 -15,672 17,097 51,291 161,560 153,083 -19.58%
Dividend
31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Net Worth 41,355 37,613 -15,672 17,097 51,291 161,560 153,083 -19.58%
NOSH 590,792 313,448 313,448 284,952 284,952 272,578 264,666 14.30%
Ratio Analysis
31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
NP Margin -1,333.00% 105.81% -134.42% -426.81% -83.27% 4.87% -0.89% -
ROE -76.68% 92.06% 0.00% -255.63% -235.02% 3.19% 0.26% -
Per Share
31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
RPS 0.40 10.44 8.05 4.30 50.80 39.16 35.43 -52.60%
EPS -5.91 11.42 -11.38 -15.34 -41.53 1.91 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.12 -0.05 0.06 0.18 0.5981 0.5784 -29.64%
Adjusted Per Share Value based on latest NOSH - 313,448
31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
RPS 0.40 5.54 4.27 2.07 24.50 17.90 15.87 -45.82%
EPS -5.37 5.86 -5.74 -7.40 -20.40 0.87 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0637 -0.0265 0.0289 0.0868 0.2735 0.2591 -19.58%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 30/06/20 28/06/19 29/06/18 30/12/16 31/12/15 -
Price 0.03 0.115 0.105 0.13 0.175 0.32 0.525 -
P/RPS 7.45 1.10 1.30 3.02 0.34 0.82 1.48 30.88%
P/EPS -0.56 1.04 -0.97 -0.85 -0.41 16.78 350.00 -
EY -178.92 96.06 -103.02 -117.98 -241.73 5.96 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.96 0.00 2.17 0.97 0.54 0.91 -11.73%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/20 30/06/19 30/06/18 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 27/08/20 30/08/19 28/08/18 23/02/17 25/02/16 -
Price 0.02 0.11 0.125 0.185 0.165 0.39 0.515 -
P/RPS 4.97 1.05 1.55 4.30 0.32 1.00 1.45 22.76%
P/EPS -0.37 1.00 -1.16 -1.21 -0.39 20.46 343.33 -
EY -268.39 100.43 -86.54 -82.91 -256.38 4.89 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.92 0.00 3.08 0.92 0.65 0.89 -17.03%

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