[DOLMITE] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -409.06%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 96,216 83,300 99,708 35,620 35,112 63,280 33,380 19.28%
PBT 8,736 7,308 20,040 -12,692 -12,004 -11,552 -24,092 -
Tax -2,568 -2,264 -6,408 -4 48 -788 -1,348 11.33%
NP 6,168 5,044 13,632 -12,696 -11,956 -12,340 -25,440 -
-
NP to SH 7,300 6,488 15,052 -11,868 -11,240 -12,124 -24,720 -
-
Tax Rate 29.40% 30.98% 31.98% - - - - -
Total Cost 90,048 78,256 86,076 48,316 47,068 75,620 58,820 7.35%
-
Net Worth 157,002 149,694 140,467 127,869 124,007 140,506 175,485 -1.83%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 157,002 149,694 140,467 127,869 124,007 140,506 175,485 -1.83%
NOSH 264,492 261,612 263,146 262,566 262,616 263,565 262,978 0.09%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.41% 6.06% 13.67% -35.64% -34.05% -19.50% -76.21% -
ROE 4.65% 4.33% 10.72% -9.28% -9.06% -8.63% -14.09% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.38 31.84 37.89 13.57 13.37 24.01 12.69 19.17%
EPS 2.76 2.48 5.72 -4.52 -4.28 -4.60 -9.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5936 0.5722 0.5338 0.487 0.4722 0.5331 0.6673 -1.93%
Adjusted Per Share Value based on latest NOSH - 262,566
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.29 14.10 16.88 6.03 5.94 10.71 5.65 19.29%
EPS 1.24 1.10 2.55 -2.01 -1.90 -2.05 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2657 0.2534 0.2378 0.2164 0.2099 0.2378 0.297 -1.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.34 0.325 0.48 0.27 0.22 0.32 0.20 -
P/RPS 0.93 1.02 1.27 1.99 1.65 1.33 1.58 -8.45%
P/EPS 12.32 13.10 8.39 -5.97 -5.14 -6.96 -2.13 -
EY 8.12 7.63 11.92 -16.74 -19.45 -14.38 -47.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.90 0.55 0.47 0.60 0.30 11.28%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 27/05/13 29/05/12 25/05/11 25/05/10 26/05/09 -
Price 0.32 0.34 0.28 0.27 0.23 0.21 0.23 -
P/RPS 0.88 1.07 0.74 1.99 1.72 0.87 1.81 -11.32%
P/EPS 11.59 13.71 4.90 -5.97 -5.37 -4.57 -2.45 -
EY 8.63 7.29 20.43 -16.74 -18.61 -21.90 -40.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.52 0.55 0.49 0.39 0.34 8.01%

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