[DOLMITE] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -2.93%
YoY- -72.81%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 120,481 99,808 92,894 81,924 109,256 55,946 33,916 21.49%
PBT -12,322 7,054 8,300 7,436 26,756 -4,538 -3,928 19.19%
Tax -7,601 -3,506 -2,176 -2,594 -5,160 6 286 -
NP -19,924 3,548 6,124 4,842 21,596 -4,532 -3,642 29.83%
-
NP to SH -19,924 3,548 7,380 6,298 23,164 -3,914 -3,234 32.22%
-
Tax Rate - 49.70% 26.22% 34.88% 19.29% - - -
Total Cost 140,405 96,260 86,770 77,082 87,660 60,478 37,558 22.45%
-
Net Worth 148,175 160,842 158,749 150,889 151,248 129,638 124,639 2.69%
Dividend
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 148,175 160,842 158,749 150,889 151,248 129,638 124,639 2.69%
NOSH 284,952 268,787 263,571 262,416 262,630 264,459 260,806 1.36%
Ratio Analysis
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -16.54% 3.55% 6.59% 5.91% 19.77% -8.10% -10.74% -
ROE -13.45% 2.21% 4.65% 4.17% 15.32% -3.02% -2.59% -
Per Share
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 42.28 37.13 35.24 31.22 41.60 21.15 13.00 19.86%
EPS -7.18 1.32 2.80 2.40 8.82 -1.48 -1.24 30.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5984 0.6023 0.575 0.5759 0.4902 0.4779 1.30%
Adjusted Per Share Value based on latest NOSH - 263,275
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.39 16.89 15.72 13.87 18.49 9.47 5.74 21.49%
EPS -3.37 0.60 1.25 1.07 3.92 -0.66 -0.55 32.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.2722 0.2687 0.2554 0.256 0.2194 0.211 2.69%
Price Multiplier on Financial Quarter End Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.20 0.305 0.315 0.36 0.265 0.28 0.245 -
P/RPS 0.47 0.82 0.89 1.15 0.64 1.32 1.88 -19.18%
P/EPS -2.86 23.11 11.25 15.00 3.00 -18.92 -19.76 -25.68%
EY -34.96 4.33 8.89 6.67 33.28 -5.29 -5.06 34.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.52 0.63 0.46 0.57 0.51 -4.41%
Price Multiplier on Announcement Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/18 25/08/16 24/08/15 26/08/14 14/08/13 28/08/12 26/08/11 -
Price 0.185 0.38 0.26 0.395 0.295 0.23 0.22 -
P/RPS 0.44 1.02 0.74 1.27 0.71 1.09 1.69 -18.67%
P/EPS -2.65 28.79 9.29 16.46 3.34 -15.54 -17.74 -25.32%
EY -37.80 3.47 10.77 6.08 29.90 -6.43 -5.64 33.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.64 0.43 0.69 0.51 0.47 0.46 -3.69%

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