[DOLMITE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.19%
YoY- -3510.29%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 55,946 33,916 48,710 50,586 128,564 150,996 120,496 -11.99%
PBT -4,538 -3,928 -15,256 -22,344 5,190 3,652 6,212 -
Tax 6 286 3,468 -1,458 -4,934 -2,960 -5,612 -
NP -4,532 -3,642 -11,788 -23,802 256 692 600 -
-
NP to SH -3,914 -3,234 -11,440 -23,190 680 792 646 -
-
Tax Rate - - - - 95.07% 81.05% 90.34% -
Total Cost 60,478 37,558 60,498 74,388 128,308 150,304 119,896 -10.77%
-
Net Worth 129,638 124,639 137,201 169,586 190,478 192,904 208,873 -7.63%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 129,638 124,639 137,201 169,586 190,478 192,904 208,873 -7.63%
NOSH 264,459 260,806 262,385 262,925 261,538 263,999 269,166 -0.29%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -8.10% -10.74% -24.20% -47.05% 0.20% 0.46% 0.50% -
ROE -3.02% -2.59% -8.34% -13.67% 0.36% 0.41% 0.31% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.15 13.00 18.56 19.24 49.16 57.20 44.77 -11.73%
EPS -1.48 -1.24 -4.36 -8.82 0.26 0.30 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4902 0.4779 0.5229 0.645 0.7283 0.7307 0.776 -7.36%
Adjusted Per Share Value based on latest NOSH - 262,864
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.47 5.74 8.24 8.56 21.76 25.56 20.40 -11.99%
EPS -0.66 -0.55 -1.94 -3.93 0.12 0.13 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2194 0.211 0.2322 0.287 0.3224 0.3265 0.3535 -7.63%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.28 0.245 0.25 0.19 0.26 0.29 0.25 -
P/RPS 1.32 1.88 1.35 0.99 0.53 0.51 0.56 15.34%
P/EPS -18.92 -19.76 -5.73 -2.15 100.00 96.67 104.17 -
EY -5.29 -5.06 -17.44 -46.42 1.00 1.03 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.48 0.29 0.36 0.40 0.32 10.09%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 24/08/10 26/08/09 25/08/08 27/08/07 28/08/06 -
Price 0.23 0.22 0.22 0.21 0.25 0.38 0.24 -
P/RPS 1.09 1.69 1.19 1.09 0.51 0.66 0.54 12.40%
P/EPS -15.54 -17.74 -5.05 -2.38 96.15 126.67 100.00 -
EY -6.43 -5.64 -19.82 -42.00 1.04 0.79 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.42 0.33 0.34 0.52 0.31 7.17%

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