[DOLMITE] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -31.85%
YoY- -96.46%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 163,581 138,794 106,336 77,560 141,749 110,250 135,817 3.14%
PBT 4,341 5,240 6,716 3,817 53,866 -40,617 -43,428 -
Tax -4,176 -4,500 -5,212 -1,924 -1,316 -333 241 -
NP 165 740 1,504 1,893 52,550 -40,950 -43,186 -
-
NP to SH 500 780 1,537 1,893 53,469 -40,950 -43,186 -
-
Tax Rate 96.20% 85.88% 77.61% 50.41% 2.44% - - -
Total Cost 163,416 138,054 104,832 75,666 89,198 151,201 179,003 -1.50%
-
Net Worth 195,482 206,717 196,534 197,222 146,413 -25,299 12,652 57.78%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 195,482 206,717 196,534 197,222 146,413 -25,299 12,652 57.78%
NOSH 267,857 265,909 262,045 262,962 190,146 126,495 126,523 13.30%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.10% 0.53% 1.41% 2.44% 37.07% -37.14% -31.80% -
ROE 0.26% 0.38% 0.78% 0.96% 36.52% 0.00% -341.33% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 61.07 52.20 40.58 29.49 74.55 87.16 107.35 -8.96%
EPS 0.19 0.29 0.59 0.72 28.12 -32.37 -34.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7298 0.7774 0.75 0.75 0.77 -0.20 0.10 39.25%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.69 23.49 18.00 13.13 23.99 18.66 22.99 3.14%
EPS 0.08 0.13 0.26 0.32 9.05 -6.93 -7.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3309 0.3499 0.3327 0.3338 0.2478 -0.0428 0.0214 57.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.33 0.23 0.27 0.70 0.84 0.48 0.68 -
P/RPS 0.54 0.44 0.67 2.37 1.13 0.55 0.63 -2.53%
P/EPS 176.79 78.41 46.02 97.22 2.99 -1.48 -1.99 -
EY 0.57 1.28 2.17 1.03 33.48 -67.44 -50.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.36 0.93 1.09 0.00 6.80 -36.38%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 29/11/06 24/11/05 23/11/04 28/11/03 27/11/02 28/11/01 -
Price 0.30 0.28 0.17 0.69 1.26 0.49 1.08 -
P/RPS 0.49 0.54 0.42 2.34 1.69 0.56 1.01 -11.35%
P/EPS 160.71 95.45 28.98 95.83 4.48 -1.51 -3.16 -
EY 0.62 1.05 3.45 1.04 22.32 -66.07 -31.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.23 0.92 1.64 0.00 10.80 -42.01%

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