[DOLMITE] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -531.6%
YoY- 83.28%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 44,884 63,978 99,351 160,642 142,234 107,323 80,966 -9.36%
PBT -19,012 -28,974 -10,268 365 -6,858 -2,449 1,468 -
Tax 2,151 1,063 -910 -2,523 -6,048 -3,418 -688 -
NP -16,861 -27,911 -11,178 -2,158 -12,906 -5,867 780 -
-
NP to SH -16,196 -27,566 -11,034 -2,158 -12,906 -5,843 780 -
-
Tax Rate - - - 691.23% - - 46.87% -
Total Cost 61,745 91,889 110,529 162,800 155,140 113,190 80,186 -4.26%
-
Net Worth 126,949 153,082 180,227 188,653 191,482 205,365 194,999 -6.90%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 126,949 153,082 180,227 188,653 191,482 205,365 194,999 -6.90%
NOSH 262,781 262,756 262,836 261,836 262,484 263,221 259,999 0.17%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -37.57% -43.63% -11.25% -1.34% -9.07% -5.47% 0.96% -
ROE -12.76% -18.01% -6.12% -1.14% -6.74% -2.85% 0.40% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 17.08 24.35 37.80 61.35 54.19 40.77 31.14 -9.52%
EPS -6.16 -10.49 -4.20 -0.82 -4.91 -2.22 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4831 0.5826 0.6857 0.7205 0.7295 0.7802 0.75 -7.06%
Adjusted Per Share Value based on latest NOSH - 263,725
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 7.60 10.83 16.82 27.19 24.08 18.17 13.70 -9.34%
EPS -2.74 -4.67 -1.87 -0.37 -2.18 -0.99 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2149 0.2591 0.3051 0.3193 0.3241 0.3476 0.3301 -6.90%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.20 0.19 0.23 0.28 0.29 0.19 0.62 -
P/RPS 1.17 0.78 0.61 0.46 0.54 0.47 1.99 -8.46%
P/EPS -3.25 -1.81 -5.48 -33.97 -5.90 -8.56 206.67 -
EY -30.82 -55.22 -18.25 -2.94 -16.95 -11.68 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.34 0.39 0.40 0.24 0.83 -11.08%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 24/02/10 24/02/09 27/02/08 28/02/07 23/02/06 28/02/05 -
Price 0.23 0.24 0.19 0.24 0.29 0.25 0.60 -
P/RPS 1.35 0.99 0.50 0.39 0.54 0.61 1.93 -5.78%
P/EPS -3.73 -2.29 -4.53 -29.12 -5.90 -11.26 200.00 -
EY -26.80 -43.71 -22.09 -3.43 -16.95 -8.88 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.28 0.33 0.40 0.32 0.80 -8.15%

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