[DOLMITE] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 30.6%
YoY- 7.29%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 83,300 99,708 35,620 35,112 63,280 33,380 139,608 -8.24%
PBT 7,308 20,040 -12,692 -12,004 -11,552 -24,092 4,068 10.25%
Tax -2,264 -6,408 -4 48 -788 -1,348 -3,836 -8.40%
NP 5,044 13,632 -12,696 -11,956 -12,340 -25,440 232 67.02%
-
NP to SH 6,488 15,052 -11,868 -11,240 -12,124 -24,720 436 56.80%
-
Tax Rate 30.98% 31.98% - - - - 94.30% -
Total Cost 78,256 86,076 48,316 47,068 75,620 58,820 139,376 -9.16%
-
Net Worth 149,694 140,467 127,869 124,007 140,506 175,485 196,608 -4.43%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 149,694 140,467 127,869 124,007 140,506 175,485 196,608 -4.43%
NOSH 261,612 263,146 262,566 262,616 263,565 262,978 272,500 -0.67%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.06% 13.67% -35.64% -34.05% -19.50% -76.21% 0.17% -
ROE 4.33% 10.72% -9.28% -9.06% -8.63% -14.09% 0.22% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 31.84 37.89 13.57 13.37 24.01 12.69 51.23 -7.61%
EPS 2.48 5.72 -4.52 -4.28 -4.60 -9.40 0.16 57.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5722 0.5338 0.487 0.4722 0.5331 0.6673 0.7215 -3.78%
Adjusted Per Share Value based on latest NOSH - 262,616
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.10 16.88 6.03 5.94 10.71 5.65 23.63 -8.24%
EPS 1.10 2.55 -2.01 -1.90 -2.05 -4.18 0.07 58.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.2378 0.2164 0.2099 0.2378 0.297 0.3328 -4.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.325 0.48 0.27 0.22 0.32 0.20 0.22 -
P/RPS 1.02 1.27 1.99 1.65 1.33 1.58 0.43 15.47%
P/EPS 13.10 8.39 -5.97 -5.14 -6.96 -2.13 137.50 -32.40%
EY 7.63 11.92 -16.74 -19.45 -14.38 -47.00 0.73 47.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.90 0.55 0.47 0.60 0.30 0.30 11.28%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 27/05/13 29/05/12 25/05/11 25/05/10 26/05/09 26/05/08 -
Price 0.34 0.28 0.27 0.23 0.21 0.23 0.28 -
P/RPS 1.07 0.74 1.99 1.72 0.87 1.81 0.55 11.72%
P/EPS 13.71 4.90 -5.97 -5.37 -4.57 -2.45 175.00 -34.57%
EY 7.29 20.43 -16.74 -18.61 -21.90 -40.87 0.57 52.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.55 0.49 0.39 0.34 0.39 7.13%

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