[DOLMITE] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -28.77%
YoY- 1126.89%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 122,041 91,261 83,652 100,382 63,589 34,086 47,868 16.86%
PBT 25,424 17,766 4,274 18,993 -2,218 -3,100 -14,192 -
Tax -10,449 -2,198 -1,736 -3,996 -130 990 3,720 -
NP 14,974 15,568 2,538 14,997 -2,349 -2,109 -10,472 -
-
NP to SH 14,974 16,790 4,041 16,498 -1,606 -1,596 -10,126 -
-
Tax Rate 41.10% 12.37% 40.62% 21.04% - - - -
Total Cost 107,066 75,693 81,113 85,385 65,938 36,195 58,340 10.63%
-
Net Worth 169,915 169,952 151,022 153,400 129,092 125,841 135,711 3.81%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 169,915 169,952 151,022 153,400 129,092 125,841 135,711 3.81%
NOSH 268,684 263,451 263,565 262,717 261,956 260,217 262,802 0.36%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.27% 17.06% 3.03% 14.94% -3.69% -6.19% -21.88% -
ROE 8.81% 9.88% 2.68% 10.76% -1.24% -1.27% -7.46% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.42 34.64 31.74 38.21 24.27 13.10 18.21 16.43%
EPS 5.57 6.37 1.53 6.28 -0.61 -0.61 -3.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6324 0.6451 0.573 0.5839 0.4928 0.4836 0.5164 3.43%
Adjusted Per Share Value based on latest NOSH - 263,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.66 15.45 14.16 16.99 10.76 5.77 8.10 16.87%
EPS 2.53 2.84 0.68 2.79 -0.27 -0.27 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2876 0.2877 0.2556 0.2597 0.2185 0.213 0.2297 3.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.32 0.275 0.385 0.295 0.27 0.20 0.20 -
P/RPS 0.70 0.79 1.21 0.77 1.11 1.53 1.10 -7.24%
P/EPS 5.74 4.31 25.11 4.70 -44.02 -32.61 -5.19 -
EY 17.42 23.18 3.98 21.29 -2.27 -3.07 -19.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.67 0.51 0.55 0.41 0.39 4.56%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 25/11/14 28/11/13 27/11/12 22/11/11 29/11/10 -
Price 0.295 0.30 0.35 0.395 0.23 0.22 0.24 -
P/RPS 0.65 0.87 1.10 1.03 0.95 1.68 1.32 -11.12%
P/EPS 5.29 4.71 22.83 6.29 -37.50 -35.87 -6.23 -
EY 18.89 21.24 4.38 15.90 -2.67 -2.79 -16.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.61 0.68 0.47 0.45 0.46 0.35%

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