[DOLMITE] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -45.92%
YoY- -56.9%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 96,966 57,636 96,216 83,300 99,708 35,620 35,112 16.89%
PBT -23,698 6,512 8,736 7,308 20,040 -12,692 -12,004 11.01%
Tax -5,613 -2,028 -2,568 -2,264 -6,408 -4 48 -
NP -29,312 4,484 6,168 5,044 13,632 -12,696 -11,956 14.77%
-
NP to SH -29,312 4,484 7,300 6,488 15,052 -11,868 -11,240 15.87%
-
Tax Rate - 31.14% 29.40% 30.98% 31.98% - - -
Total Cost 126,278 53,152 90,048 78,256 86,076 48,316 47,068 16.37%
-
Net Worth 143,136 161,103 157,002 149,694 140,467 127,869 124,007 2.22%
Dividend
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 143,136 161,103 157,002 149,694 140,467 127,869 124,007 2.22%
NOSH 284,952 266,904 264,492 261,612 263,146 262,566 262,616 1.26%
Ratio Analysis
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -30.23% 7.78% 6.41% 6.06% 13.67% -35.64% -34.05% -
ROE -20.48% 2.78% 4.65% 4.33% 10.72% -9.28% -9.06% -
Per Share
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 34.75 21.59 36.38 31.84 37.89 13.57 13.37 15.81%
EPS -10.67 1.68 2.76 2.48 5.72 -4.52 -4.28 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5129 0.6036 0.5936 0.5722 0.5338 0.487 0.4722 1.27%
Adjusted Per Share Value based on latest NOSH - 261,612
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.41 9.76 16.29 14.10 16.88 6.03 5.94 16.90%
EPS -4.96 0.76 1.24 1.10 2.55 -2.01 -1.90 15.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2423 0.2727 0.2657 0.2534 0.2378 0.2164 0.2099 2.23%
Price Multiplier on Financial Quarter End Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.26 0.345 0.34 0.325 0.48 0.27 0.22 -
P/RPS 0.75 1.60 0.93 1.02 1.27 1.99 1.65 -11.41%
P/EPS -2.48 20.54 12.32 13.10 8.39 -5.97 -5.14 -10.59%
EY -40.40 4.87 8.12 7.63 11.92 -16.74 -19.45 11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.57 0.57 0.90 0.55 0.47 1.26%
Price Multiplier on Announcement Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 27/11/17 24/05/16 26/05/15 27/05/14 27/05/13 29/05/12 25/05/11 -
Price 0.24 0.35 0.32 0.34 0.28 0.27 0.23 -
P/RPS 0.69 1.62 0.88 1.07 0.74 1.99 1.72 -13.09%
P/EPS -2.28 20.83 11.59 13.71 4.90 -5.97 -5.37 -12.33%
EY -43.76 4.80 8.63 7.29 20.43 -16.74 -18.61 14.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.54 0.59 0.52 0.55 0.49 -0.63%

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