[DOLMITE] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -35.83%
YoY- -75.51%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 112,631 122,041 91,261 83,652 100,382 63,589 34,086 20.17%
PBT -8,560 25,424 17,766 4,274 18,993 -2,218 -3,100 16.90%
Tax -7,084 -10,449 -2,198 -1,736 -3,996 -130 990 -
NP -15,644 14,974 15,568 2,538 14,997 -2,349 -2,109 36.08%
-
NP to SH -15,644 14,974 16,790 4,041 16,498 -1,606 -1,596 42.04%
-
Tax Rate - 41.10% 12.37% 40.62% 21.04% - - -
Total Cost 128,275 107,066 75,693 81,113 85,385 65,938 36,195 21.47%
-
Net Worth 148,175 169,915 169,952 151,022 153,400 129,092 125,841 2.54%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 148,175 169,915 169,952 151,022 153,400 129,092 125,841 2.54%
NOSH 284,952 268,684 263,451 263,565 262,717 261,956 260,217 1.40%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -13.89% 12.27% 17.06% 3.03% 14.94% -3.69% -6.19% -
ROE -10.56% 8.81% 9.88% 2.68% 10.76% -1.24% -1.27% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 39.53 45.42 34.64 31.74 38.21 24.27 13.10 18.50%
EPS -5.61 5.57 6.37 1.53 6.28 -0.61 -0.61 40.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.6324 0.6451 0.573 0.5839 0.4928 0.4836 1.12%
Adjusted Per Share Value based on latest NOSH - 295,000
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.06 20.66 15.45 14.16 16.99 10.76 5.77 20.16%
EPS -2.65 2.53 2.84 0.68 2.79 -0.27 -0.27 42.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.2876 0.2877 0.2556 0.2597 0.2185 0.213 2.54%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.19 0.32 0.275 0.385 0.295 0.27 0.20 -
P/RPS 0.48 0.70 0.79 1.21 0.77 1.11 1.53 -16.32%
P/EPS -3.46 5.74 4.31 25.11 4.70 -44.02 -32.61 -29.17%
EY -28.90 17.42 23.18 3.98 21.29 -2.27 -3.07 41.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.43 0.67 0.51 0.55 0.41 -1.56%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/05/18 24/11/16 24/11/15 25/11/14 28/11/13 27/11/12 22/11/11 -
Price 0.25 0.295 0.30 0.35 0.395 0.23 0.22 -
P/RPS 0.63 0.65 0.87 1.10 1.03 0.95 1.68 -13.99%
P/EPS -4.55 5.29 4.71 22.83 6.29 -37.50 -35.87 -27.20%
EY -21.96 18.89 21.24 4.38 15.90 -2.67 -2.79 37.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.47 0.61 0.68 0.47 0.45 0.99%

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