[DOLMITE] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1754.62%
YoY- -120.88%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 63,978 99,351 160,642 142,234 107,323 80,966 151,106 -13.33%
PBT -28,974 -10,268 365 -6,858 -2,449 1,468 48,573 -
Tax 1,063 -910 -2,523 -6,048 -3,418 -688 -3,656 -
NP -27,911 -11,178 -2,158 -12,906 -5,867 780 44,917 -
-
NP to SH -27,566 -11,034 -2,158 -12,906 -5,843 780 44,917 -
-
Tax Rate - - 691.23% - - 46.87% 7.53% -
Total Cost 91,889 110,529 162,800 155,140 113,190 80,186 106,189 -2.37%
-
Net Worth 153,082 180,227 188,653 191,482 205,365 194,999 147,304 0.64%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 153,082 180,227 188,653 191,482 205,365 194,999 147,304 0.64%
NOSH 262,756 262,836 261,836 262,484 263,221 259,999 199,060 4.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -43.63% -11.25% -1.34% -9.07% -5.47% 0.96% 29.73% -
ROE -18.01% -6.12% -1.14% -6.74% -2.85% 0.40% 30.49% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 24.35 37.80 61.35 54.19 40.77 31.14 75.91 -17.24%
EPS -10.49 -4.20 -0.82 -4.91 -2.22 0.30 24.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5826 0.6857 0.7205 0.7295 0.7802 0.75 0.74 -3.90%
Adjusted Per Share Value based on latest NOSH - 262,633
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.83 16.82 27.19 24.08 18.17 13.70 25.58 -13.33%
EPS -4.67 -1.87 -0.37 -2.18 -0.99 0.13 7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2591 0.3051 0.3193 0.3241 0.3476 0.3301 0.2493 0.64%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.19 0.23 0.28 0.29 0.19 0.62 1.27 -
P/RPS 0.78 0.61 0.46 0.54 0.47 1.99 1.67 -11.90%
P/EPS -1.81 -5.48 -33.97 -5.90 -8.56 206.67 5.63 -
EY -55.22 -18.25 -2.94 -16.95 -11.68 0.48 17.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.39 0.40 0.24 0.83 1.72 -24.03%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 24/02/09 27/02/08 28/02/07 23/02/06 28/02/05 27/02/04 -
Price 0.24 0.19 0.24 0.29 0.25 0.60 1.18 -
P/RPS 0.99 0.50 0.39 0.54 0.61 1.93 1.55 -7.19%
P/EPS -2.29 -4.53 -29.12 -5.90 -11.26 200.00 5.23 -
EY -43.71 -22.09 -3.43 -16.95 -8.88 0.50 19.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.33 0.40 0.32 0.80 1.59 -20.20%

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