[DOLMITE] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1.1%
YoY- 17.18%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 66,420 120,481 99,808 92,894 81,924 109,256 55,946 2.67%
PBT -28,412 -12,322 7,054 8,300 7,436 26,756 -4,538 32.56%
Tax -3,506 -7,601 -3,506 -2,176 -2,594 -5,160 6 -
NP -31,918 -19,924 3,548 6,124 4,842 21,596 -4,532 34.98%
-
NP to SH -31,918 -19,924 3,548 7,380 6,298 23,164 -3,914 38.06%
-
Tax Rate - - 49.70% 26.22% 34.88% 19.29% - -
Total Cost 98,338 140,405 96,260 86,770 77,082 87,660 60,478 7.75%
-
Net Worth 31,344 148,175 160,842 158,749 150,889 151,248 129,638 -19.60%
Dividend
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 31,344 148,175 160,842 158,749 150,889 151,248 129,638 -19.60%
NOSH 284,952 284,952 268,787 263,571 262,416 262,630 264,459 1.15%
Ratio Analysis
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -48.05% -16.54% 3.55% 6.59% 5.91% 19.77% -8.10% -
ROE -101.83% -13.45% 2.21% 4.65% 4.17% 15.32% -3.02% -
Per Share
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.31 42.28 37.13 35.24 31.22 41.60 21.15 1.50%
EPS -11.20 -7.18 1.32 2.80 2.40 8.82 -1.48 36.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.52 0.5984 0.6023 0.575 0.5759 0.4902 -20.51%
Adjusted Per Share Value based on latest NOSH - 262,676
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.24 20.39 16.89 15.72 13.87 18.49 9.47 2.66%
EPS -5.40 -3.37 0.60 1.25 1.07 3.92 -0.66 38.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.2508 0.2722 0.2687 0.2554 0.256 0.2194 -19.59%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.10 0.20 0.305 0.315 0.36 0.265 0.28 -
P/RPS 0.43 0.47 0.82 0.89 1.15 0.64 1.32 -15.83%
P/EPS -0.89 -2.86 23.11 11.25 15.00 3.00 -18.92 -37.48%
EY -112.01 -34.96 4.33 8.89 6.67 33.28 -5.29 59.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.38 0.51 0.52 0.63 0.46 0.57 7.45%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/02/19 27/02/18 25/08/16 24/08/15 26/08/14 14/08/13 28/08/12 -
Price 0.11 0.185 0.38 0.26 0.395 0.295 0.23 -
P/RPS 0.47 0.44 1.02 0.74 1.27 0.71 1.09 -12.12%
P/EPS -0.98 -2.65 28.79 9.29 16.46 3.34 -15.54 -34.60%
EY -101.83 -37.80 3.47 10.77 6.08 29.90 -6.43 52.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.36 0.64 0.43 0.69 0.51 0.47 12.30%

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