[DOLMITE] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.28%
YoY- 267.36%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 144,756 93,779 86,421 98,856 97,002 39,062 44,884 16.89%
PBT -111,768 4,584 13,469 15,858 5,684 2,092 -19,012 26.63%
Tax -8,775 -5,415 -7,473 -5,333 -3,691 311 2,151 -
NP -120,543 -831 5,996 10,525 1,993 2,403 -16,861 29.98%
-
NP to SH -120,543 397 7,199 11,998 3,266 3,840 -16,196 30.68%
-
Tax Rate - 118.13% 55.48% 33.63% 64.94% -14.87% - -
Total Cost 265,299 94,610 80,425 88,331 95,009 36,659 61,745 21.45%
-
Net Worth 51,291 153,083 154,531 148,911 136,144 131,679 126,949 -11.38%
Dividend
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 51,291 153,083 154,531 148,911 136,144 131,679 126,949 -11.38%
NOSH 284,952 264,666 263,750 262,538 263,030 262,676 262,781 1.08%
Ratio Analysis
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -83.27% -0.89% 6.94% 10.65% 2.05% 6.15% -37.57% -
ROE -235.02% 0.26% 4.66% 8.06% 2.40% 2.92% -12.76% -
Per Share
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.80 35.43 32.77 37.65 36.88 14.87 17.08 15.63%
EPS -41.53 0.15 2.73 4.57 1.24 1.46 -6.16 28.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.5784 0.5859 0.5672 0.5176 0.5013 0.4831 -12.33%
Adjusted Per Share Value based on latest NOSH - 268,571
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.50 15.87 14.63 16.73 16.42 6.61 7.60 16.88%
EPS -20.40 0.07 1.22 2.03 0.55 0.65 -2.74 30.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.2591 0.2616 0.2521 0.2304 0.2229 0.2149 -11.38%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.175 0.525 0.32 0.315 0.23 0.27 0.20 -
P/RPS 0.34 1.48 0.98 0.84 0.62 1.82 1.17 -15.18%
P/EPS -0.41 350.00 11.72 6.89 18.52 18.47 -3.25 -24.11%
EY -241.73 0.29 8.53 14.51 5.40 5.41 -30.82 31.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.91 0.55 0.56 0.44 0.54 0.41 12.16%
Price Multiplier on Announcement Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/08/18 25/02/16 25/02/15 27/02/14 25/02/13 28/02/12 21/02/11 -
Price 0.165 0.515 0.345 0.345 0.21 0.26 0.23 -
P/RPS 0.32 1.45 1.05 0.92 0.57 1.75 1.35 -17.46%
P/EPS -0.39 343.33 12.64 7.55 16.91 17.79 -3.73 -25.99%
EY -256.38 0.29 7.91 13.25 5.91 5.62 -26.80 35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 0.59 0.61 0.41 0.52 0.48 9.06%

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