[DOLMITE] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.48%
YoY- 54.56%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 100,382 63,589 34,086 47,868 62,138 116,030 163,581 -7.80%
PBT 18,993 -2,218 -3,100 -14,192 -21,173 614 4,341 27.86%
Tax -3,996 -130 990 3,720 -1,604 -3,821 -4,176 -0.73%
NP 14,997 -2,349 -2,109 -10,472 -22,777 -3,206 165 111.89%
-
NP to SH 16,498 -1,606 -1,596 -10,126 -22,284 -2,758 500 78.99%
-
Tax Rate 21.04% - - - - 622.31% 96.20% -
Total Cost 85,385 65,938 36,195 58,340 84,915 119,237 163,416 -10.24%
-
Net Worth 153,400 129,092 125,841 135,711 163,188 188,750 195,482 -3.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 153,400 129,092 125,841 135,711 163,188 188,750 195,482 -3.95%
NOSH 262,717 261,956 260,217 262,802 262,783 261,898 267,857 -0.32%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.94% -3.69% -6.19% -21.88% -36.66% -2.76% 0.10% -
ROE 10.76% -1.24% -1.27% -7.46% -13.66% -1.46% 0.26% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 38.21 24.27 13.10 18.21 23.65 44.30 61.07 -7.51%
EPS 6.28 -0.61 -0.61 -3.85 -8.48 -1.05 0.19 79.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.4928 0.4836 0.5164 0.621 0.7207 0.7298 -3.64%
Adjusted Per Share Value based on latest NOSH - 264,084
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.99 10.76 5.77 8.10 10.52 19.64 27.69 -7.81%
EPS 2.79 -0.27 -0.27 -1.71 -3.77 -0.47 0.08 80.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2597 0.2185 0.213 0.2297 0.2762 0.3195 0.3309 -3.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.295 0.27 0.20 0.20 0.20 0.26 0.33 -
P/RPS 0.77 1.11 1.53 1.10 0.85 0.59 0.54 6.08%
P/EPS 4.70 -44.02 -32.61 -5.19 -2.36 -24.68 176.79 -45.33%
EY 21.29 -2.27 -3.07 -19.27 -42.40 -4.05 0.57 82.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.41 0.39 0.32 0.36 0.45 2.10%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 22/11/11 29/11/10 24/11/09 24/11/08 26/11/07 -
Price 0.395 0.23 0.22 0.24 0.19 0.23 0.30 -
P/RPS 1.03 0.95 1.68 1.32 0.80 0.52 0.49 13.16%
P/EPS 6.29 -37.50 -35.87 -6.23 -2.24 -21.84 160.71 -41.70%
EY 15.90 -2.67 -2.79 -16.06 -44.63 -4.58 0.62 71.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 0.45 0.46 0.31 0.32 0.41 8.78%

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