[DOLMITE] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 303.28%
YoY- -14.95%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 93,779 86,421 98,856 97,002 39,062 44,884 63,978 6.57%
PBT 4,584 13,469 15,858 5,684 2,092 -19,012 -28,974 -
Tax -5,415 -7,473 -5,333 -3,691 311 2,151 1,063 -
NP -831 5,996 10,525 1,993 2,403 -16,861 -27,911 -44.31%
-
NP to SH 397 7,199 11,998 3,266 3,840 -16,196 -27,566 -
-
Tax Rate 118.13% 55.48% 33.63% 64.94% -14.87% - - -
Total Cost 94,610 80,425 88,331 95,009 36,659 61,745 91,889 0.48%
-
Net Worth 153,083 154,531 148,911 136,144 131,679 126,949 153,082 0.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 153,083 154,531 148,911 136,144 131,679 126,949 153,082 0.00%
NOSH 264,666 263,750 262,538 263,030 262,676 262,781 262,756 0.12%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.89% 6.94% 10.65% 2.05% 6.15% -37.57% -43.63% -
ROE 0.26% 4.66% 8.06% 2.40% 2.92% -12.76% -18.01% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.43 32.77 37.65 36.88 14.87 17.08 24.35 6.44%
EPS 0.15 2.73 4.57 1.24 1.46 -6.16 -10.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.5859 0.5672 0.5176 0.5013 0.4831 0.5826 -0.12%
Adjusted Per Share Value based on latest NOSH - 262,752
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.87 14.63 16.73 16.42 6.61 7.60 10.83 6.57%
EPS 0.07 1.22 2.03 0.55 0.65 -2.74 -4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2591 0.2616 0.2521 0.2304 0.2229 0.2149 0.2591 0.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.525 0.32 0.315 0.23 0.27 0.20 0.19 -
P/RPS 1.48 0.98 0.84 0.62 1.82 1.17 0.78 11.26%
P/EPS 350.00 11.72 6.89 18.52 18.47 -3.25 -1.81 -
EY 0.29 8.53 14.51 5.40 5.41 -30.82 -55.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.55 0.56 0.44 0.54 0.41 0.33 18.40%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 27/02/14 25/02/13 28/02/12 21/02/11 24/02/10 -
Price 0.515 0.345 0.345 0.21 0.26 0.23 0.24 -
P/RPS 1.45 1.05 0.92 0.57 1.75 1.35 0.99 6.56%
P/EPS 343.33 12.64 7.55 16.91 17.79 -3.73 -2.29 -
EY 0.29 7.91 13.25 5.91 5.62 -26.80 -43.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.59 0.61 0.41 0.52 0.48 0.41 13.78%

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