[DOLMITE] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -179.61%
YoY- 34.88%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 120,496 98,670 92,402 121,018 94,788 124,424 118,042 0.34%
PBT 6,212 6,784 5,206 -30,354 -46,416 -51,524 -37,922 -
Tax -5,612 -5,330 -2,428 0 -194 51,524 202 -
NP 600 1,454 2,778 -30,354 -46,610 0 -37,720 -
-
NP to SH 646 1,504 2,778 -30,354 -46,610 -50,862 -37,720 -
-
Tax Rate 90.34% 78.57% 46.64% - - - - -
Total Cost 119,896 97,216 89,624 151,372 141,398 124,424 155,762 -4.26%
-
Net Worth 208,873 194,482 196,556 -49,325 -17,712 18,978 6,628,196 -43.78%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 208,873 194,482 196,556 -49,325 -17,712 18,978 6,628,196 -43.78%
NOSH 269,166 259,310 262,075 126,475 126,520 126,522 126,492 13.40%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.50% 1.47% 3.01% -25.08% -49.17% 0.00% -31.95% -
ROE 0.31% 0.77% 1.41% 0.00% 0.00% -268.00% -0.57% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 44.77 38.05 35.26 95.69 74.92 98.34 93.32 -11.51%
EPS 0.24 0.58 1.06 -24.00 -36.84 -40.20 -29.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.776 0.75 0.75 -0.39 -0.14 0.15 52.40 -50.42%
Adjusted Per Share Value based on latest NOSH - 126,527
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.40 16.70 15.64 20.48 16.04 21.06 19.98 0.34%
EPS 0.11 0.25 0.47 -5.14 -7.89 -8.61 -6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3535 0.3292 0.3327 -0.0835 -0.03 0.0321 11.2192 -43.78%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.25 0.38 0.70 0.42 0.54 0.60 3.04 -
P/RPS 0.56 1.00 1.99 0.44 0.72 0.61 3.26 -25.43%
P/EPS 104.17 65.52 66.04 -1.75 -1.47 -1.49 -10.19 -
EY 0.96 1.53 1.51 -57.14 -68.22 -67.00 -9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.51 0.93 0.00 0.00 4.00 0.06 32.16%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 26/08/04 26/08/03 21/08/02 29/08/01 26/09/00 -
Price 0.24 0.35 0.64 1.03 0.60 0.80 2.40 -
P/RPS 0.54 0.92 1.82 1.08 0.80 0.81 2.57 -22.88%
P/EPS 100.00 60.34 60.38 -4.29 -1.63 -1.99 -8.05 -
EY 1.00 1.66 1.66 -23.30 -61.40 -50.25 -12.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 0.85 0.00 0.00 5.33 0.05 35.52%

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