[DOLMITE] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.64%
YoY- 50.67%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 109,256 55,946 33,916 48,710 50,586 128,564 150,996 -5.24%
PBT 26,756 -4,538 -3,928 -15,256 -22,344 5,190 3,652 39.32%
Tax -5,160 6 286 3,468 -1,458 -4,934 -2,960 9.69%
NP 21,596 -4,532 -3,642 -11,788 -23,802 256 692 77.34%
-
NP to SH 23,164 -3,914 -3,234 -11,440 -23,190 680 792 75.43%
-
Tax Rate 19.29% - - - - 95.07% 81.05% -
Total Cost 87,660 60,478 37,558 60,498 74,388 128,308 150,304 -8.58%
-
Net Worth 151,248 129,638 124,639 137,201 169,586 190,478 192,904 -3.96%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 151,248 129,638 124,639 137,201 169,586 190,478 192,904 -3.96%
NOSH 262,630 264,459 260,806 262,385 262,925 261,538 263,999 -0.08%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.77% -8.10% -10.74% -24.20% -47.05% 0.20% 0.46% -
ROE 15.32% -3.02% -2.59% -8.34% -13.67% 0.36% 0.41% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 41.60 21.15 13.00 18.56 19.24 49.16 57.20 -5.16%
EPS 8.82 -1.48 -1.24 -4.36 -8.82 0.26 0.30 75.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5759 0.4902 0.4779 0.5229 0.645 0.7283 0.7307 -3.88%
Adjusted Per Share Value based on latest NOSH - 263,627
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 18.49 9.47 5.74 8.24 8.56 21.76 25.56 -5.24%
EPS 3.92 -0.66 -0.55 -1.94 -3.93 0.12 0.13 76.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.256 0.2194 0.211 0.2322 0.287 0.3224 0.3265 -3.96%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.265 0.28 0.245 0.25 0.19 0.26 0.29 -
P/RPS 0.64 1.32 1.88 1.35 0.99 0.53 0.51 3.85%
P/EPS 3.00 -18.92 -19.76 -5.73 -2.15 100.00 96.67 -43.91%
EY 33.28 -5.29 -5.06 -17.44 -46.42 1.00 1.03 78.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.51 0.48 0.29 0.36 0.40 2.35%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 14/08/13 28/08/12 26/08/11 24/08/10 26/08/09 25/08/08 27/08/07 -
Price 0.295 0.23 0.22 0.22 0.21 0.25 0.38 -
P/RPS 0.71 1.09 1.69 1.19 1.09 0.51 0.66 1.22%
P/EPS 3.34 -15.54 -17.74 -5.05 -2.38 96.15 126.67 -45.41%
EY 29.90 -6.43 -5.64 -19.82 -42.00 1.04 0.79 83.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.46 0.42 0.33 0.34 0.52 -0.32%

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