[DOLMITE] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 1029.47%
YoY- -38.58%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 27,317 54,796 96,966 57,636 96,216 83,300 99,708 -16.87%
PBT -18,458 -59,856 -23,698 6,512 8,736 7,308 20,040 -
Tax -141 -3,288 -5,613 -2,028 -2,568 -2,264 -6,408 -42.00%
NP -18,600 -63,144 -29,312 4,484 6,168 5,044 13,632 -
-
NP to SH -18,600 -63,144 -29,312 4,484 7,300 6,488 15,052 -
-
Tax Rate - - - 31.14% 29.40% 30.98% 31.98% -
Total Cost 45,917 117,940 126,278 53,152 90,048 78,256 86,076 -8.57%
-
Net Worth 18,543 31,344 143,136 161,103 157,002 149,694 140,467 -25.10%
Dividend
31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 18,543 31,344 143,136 161,103 157,002 149,694 140,467 -25.10%
NOSH 313,448 284,952 284,952 266,904 264,492 261,612 263,146 2.52%
Ratio Analysis
31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -68.09% -115.23% -30.23% 7.78% 6.41% 6.06% 13.67% -
ROE -100.30% -201.45% -20.48% 2.78% 4.65% 4.33% 10.72% -
Per Share
31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.84 19.23 34.75 21.59 36.38 31.84 37.89 -18.75%
EPS -6.35 -22.16 -10.67 1.68 2.76 2.48 5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.11 0.5129 0.6036 0.5936 0.5722 0.5338 -26.80%
Adjusted Per Share Value based on latest NOSH - 266,904
31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.62 9.28 16.41 9.76 16.29 14.10 16.88 -16.88%
EPS -3.15 -10.69 -4.96 0.76 1.24 1.10 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0314 0.0531 0.2423 0.2727 0.2657 0.2534 0.2378 -25.09%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/03/20 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.03 0.15 0.26 0.345 0.34 0.325 0.48 -
P/RPS 0.34 0.78 0.75 1.60 0.93 1.02 1.27 -17.14%
P/EPS -0.50 -0.68 -2.48 20.54 12.32 13.10 8.39 -
EY -200.61 -147.73 -40.40 4.87 8.12 7.63 11.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.36 0.51 0.57 0.57 0.57 0.90 -8.04%
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/06/20 27/11/18 27/11/17 24/05/16 26/05/15 27/05/14 27/05/13 -
Price 0.105 0.125 0.24 0.35 0.32 0.34 0.28 -
P/RPS 1.19 0.65 0.69 1.62 0.88 1.07 0.74 7.01%
P/EPS -1.74 -0.56 -2.28 20.83 11.59 13.71 4.90 -
EY -57.32 -177.28 -43.76 4.80 8.63 7.29 20.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.14 0.47 0.58 0.54 0.59 0.52 18.91%

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