[DOLMITE] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -97.64%
YoY- -94.49%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 32,726 12,254 144,756 93,779 86,421 98,856 97,002 -12.69%
PBT -27,932 -49,082 -111,768 4,584 13,469 15,858 5,684 -
Tax 62,560 -3,219 -8,775 -5,415 -7,473 -5,333 -3,691 -
NP 34,628 -52,301 -120,543 -831 5,996 10,525 1,993 42.85%
-
NP to SH 34,628 -43,705 -120,543 397 7,199 11,998 3,266 34.30%
-
Tax Rate - - - 118.13% 55.48% 33.63% 64.94% -
Total Cost -1,902 64,555 265,299 94,610 80,425 88,331 95,009 -
-
Net Worth 37,613 17,097 51,291 153,083 154,531 148,911 136,144 -14.84%
Dividend
31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 37,613 17,097 51,291 153,083 154,531 148,911 136,144 -14.84%
NOSH 313,448 284,952 284,952 264,666 263,750 262,538 263,030 2.21%
Ratio Analysis
31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 105.81% -426.81% -83.27% -0.89% 6.94% 10.65% 2.05% -
ROE 92.06% -255.63% -235.02% 0.26% 4.66% 8.06% 2.40% -
Per Share
31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.44 4.30 50.80 35.43 32.77 37.65 36.88 -14.58%
EPS 11.42 -15.34 -41.53 0.15 2.73 4.57 1.24 31.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.06 0.18 0.5784 0.5859 0.5672 0.5176 -16.68%
Adjusted Per Share Value based on latest NOSH - 263,982
31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.54 2.07 24.50 15.87 14.63 16.73 16.42 -12.69%
EPS 5.86 -7.40 -20.40 0.07 1.22 2.03 0.55 34.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0289 0.0868 0.2591 0.2616 0.2521 0.2304 -14.83%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/20 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.115 0.13 0.175 0.525 0.32 0.315 0.23 -
P/RPS 1.10 3.02 0.34 1.48 0.98 0.84 0.62 7.42%
P/EPS 1.04 -0.85 -0.41 350.00 11.72 6.89 18.52 -30.21%
EY 96.06 -117.98 -241.73 0.29 8.53 14.51 5.40 43.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 2.17 0.97 0.91 0.55 0.56 0.44 10.23%
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/21 30/08/19 28/08/18 25/02/16 25/02/15 27/02/14 25/02/13 -
Price 0.11 0.185 0.165 0.515 0.345 0.345 0.21 -
P/RPS 1.05 4.30 0.32 1.45 1.05 0.92 0.57 7.92%
P/EPS 1.00 -1.21 -0.39 343.33 12.64 7.55 16.91 -29.75%
EY 100.43 -82.91 -256.38 0.29 7.91 13.25 5.91 42.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 3.08 0.92 0.89 0.59 0.61 0.41 10.62%

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