[DOLMITE] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -3.85%
YoY- -196.27%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,760 21,670 52,780 112,631 122,041 91,261 83,652 -38.55%
PBT -25,813 34,913 -23,592 -8,560 25,424 17,766 4,274 -
Tax -2,378 -5,628 -4,872 -7,084 -10,449 -2,198 -1,736 4.59%
NP -28,192 29,284 -28,464 -15,644 14,974 15,568 2,538 -
-
NP to SH -28,192 29,284 -28,464 -15,644 14,974 16,790 4,041 -
-
Tax Rate - 16.12% - - 41.10% 12.37% 40.62% -
Total Cost 30,952 -7,614 81,244 128,275 107,066 75,693 81,113 -12.84%
-
Net Worth 58,013 40,748 22,796 148,175 169,915 169,952 151,022 -12.76%
Dividend
30/09/21 30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 58,013 40,748 22,796 148,175 169,915 169,952 151,022 -12.76%
NOSH 590,792 313,448 284,952 284,952 268,684 263,451 263,565 12.21%
Ratio Analysis
30/09/21 30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1,021.45% 135.14% -53.93% -13.89% 12.27% 17.06% 3.03% -
ROE -48.60% 71.87% -124.86% -10.56% 8.81% 9.88% 2.68% -
Per Share
30/09/21 30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.48 6.91 18.52 39.53 45.42 34.64 31.74 -45.02%
EPS -5.44 9.73 -9.99 -5.61 5.57 6.37 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.13 0.08 0.52 0.6324 0.6451 0.573 -22.05%
Adjusted Per Share Value based on latest NOSH - 590,792
30/09/21 30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.47 3.67 8.93 19.06 20.66 15.45 14.16 -38.49%
EPS -4.77 4.96 -4.82 -2.65 2.53 2.84 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.069 0.0386 0.2508 0.2876 0.2877 0.2556 -12.76%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/21 30/09/20 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 -
Price 0.04 0.11 0.105 0.19 0.32 0.275 0.385 -
P/RPS 8.41 1.59 0.57 0.48 0.70 0.79 1.21 31.88%
P/EPS -0.82 1.18 -1.05 -3.46 5.74 4.31 25.11 -
EY -121.49 84.93 -95.13 -28.90 17.42 23.18 3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.85 1.31 0.37 0.51 0.43 0.67 -7.09%
Price Multiplier on Announcement Date
30/09/21 30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/21 26/11/20 28/05/19 28/05/18 24/11/16 24/11/15 25/11/14 -
Price 0.03 0.105 0.095 0.25 0.295 0.30 0.35 -
P/RPS 6.31 1.52 0.51 0.63 0.65 0.87 1.10 28.31%
P/EPS -0.62 1.12 -0.95 -4.55 5.29 4.71 22.83 -
EY -161.99 88.98 -105.15 -21.96 18.89 21.24 4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.81 1.19 0.48 0.47 0.47 0.61 -9.63%

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