[DOLMITE] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 322.06%
YoY- -10.82%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 21,670 52,780 112,631 122,041 91,261 83,652 100,382 -19.65%
PBT 34,913 -23,592 -8,560 25,424 17,766 4,274 18,993 9.07%
Tax -5,628 -4,872 -7,084 -10,449 -2,198 -1,736 -3,996 5.00%
NP 29,284 -28,464 -15,644 14,974 15,568 2,538 14,997 10.02%
-
NP to SH 29,284 -28,464 -15,644 14,974 16,790 4,041 16,498 8.53%
-
Tax Rate 16.12% - - 41.10% 12.37% 40.62% 21.04% -
Total Cost -7,614 81,244 128,275 107,066 75,693 81,113 85,385 -
-
Net Worth 40,748 22,796 148,175 169,915 169,952 151,022 153,400 -17.24%
Dividend
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 40,748 22,796 148,175 169,915 169,952 151,022 153,400 -17.24%
NOSH 313,448 284,952 284,952 268,684 263,451 263,565 262,717 2.55%
Ratio Analysis
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 135.14% -53.93% -13.89% 12.27% 17.06% 3.03% 14.94% -
ROE 71.87% -124.86% -10.56% 8.81% 9.88% 2.68% 10.76% -
Per Share
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.91 18.52 39.53 45.42 34.64 31.74 38.21 -21.66%
EPS 9.73 -9.99 -5.61 5.57 6.37 1.53 6.28 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.08 0.52 0.6324 0.6451 0.573 0.5839 -19.29%
Adjusted Per Share Value based on latest NOSH - 268,664
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.67 8.93 19.06 20.66 15.45 14.16 16.99 -19.64%
EPS 4.96 -4.82 -2.65 2.53 2.84 0.68 2.79 8.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0386 0.2508 0.2876 0.2877 0.2556 0.2597 -17.23%
Price Multiplier on Financial Quarter End Date
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/20 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.11 0.105 0.19 0.32 0.275 0.385 0.295 -
P/RPS 1.59 0.57 0.48 0.70 0.79 1.21 0.77 10.90%
P/EPS 1.18 -1.05 -3.46 5.74 4.31 25.11 4.70 -17.90%
EY 84.93 -95.13 -28.90 17.42 23.18 3.98 21.29 21.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.31 0.37 0.51 0.43 0.67 0.51 7.56%
Price Multiplier on Announcement Date
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/20 28/05/19 28/05/18 24/11/16 24/11/15 25/11/14 28/11/13 -
Price 0.105 0.095 0.25 0.295 0.30 0.35 0.395 -
P/RPS 1.52 0.51 0.63 0.65 0.87 1.10 1.03 5.71%
P/EPS 1.12 -0.95 -4.55 5.29 4.71 22.83 6.29 -21.83%
EY 88.98 -105.15 -21.96 18.89 21.24 4.38 15.90 27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 0.48 0.47 0.47 0.61 0.68 2.52%

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