[DOLMITE] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -172.53%
YoY- -35.03%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Revenue 1,036 276 27,317 54,796 96,966 57,636 96,216 -47.62%
PBT -21,220 -22,708 -18,458 -59,856 -23,698 6,512 8,736 -
Tax -2,808 -2,408 -141 -3,288 -5,613 -2,028 -2,568 1.28%
NP -24,028 -25,116 -18,600 -63,144 -29,312 4,484 6,168 -
-
NP to SH -24,028 -25,116 -18,600 -63,144 -29,312 4,484 7,300 -
-
Tax Rate - - - - - 31.14% 29.40% -
Total Cost 25,064 25,392 45,917 117,940 126,278 53,152 90,048 -16.68%
-
Net Worth 23,631 35,410 18,543 31,344 143,136 161,103 157,002 -23.68%
Dividend
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Net Worth 23,631 35,410 18,543 31,344 143,136 161,103 157,002 -23.68%
NOSH 590,792 413,448 313,448 284,952 284,952 266,904 264,492 12.15%
Ratio Analysis
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
NP Margin -2,319.31% -9,100.00% -68.09% -115.23% -30.23% 7.78% 6.41% -
ROE -101.68% -70.93% -100.30% -201.45% -20.48% 2.78% 4.65% -
Per Share
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 0.18 0.07 8.84 19.23 34.75 21.59 36.38 -53.13%
EPS -4.08 -6.40 -6.35 -22.16 -10.67 1.68 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.09 0.06 0.11 0.5129 0.6036 0.5936 -31.95%
Adjusted Per Share Value based on latest NOSH - 413,448
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 0.18 0.05 4.62 9.28 16.41 9.76 16.29 -47.43%
EPS -4.08 -4.25 -3.15 -10.69 -4.96 0.76 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0599 0.0314 0.0531 0.2423 0.2727 0.2657 -23.68%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 31/03/22 31/03/21 31/03/20 28/09/18 29/09/17 31/03/16 31/03/15 -
Price 0.025 0.13 0.03 0.15 0.26 0.345 0.34 -
P/RPS 14.26 185.32 0.34 0.78 0.75 1.60 0.93 47.65%
P/EPS -0.61 -2.04 -0.50 -0.68 -2.48 20.54 12.32 -
EY -162.68 -49.10 -200.61 -147.73 -40.40 4.87 8.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.44 0.50 1.36 0.51 0.57 0.57 1.43%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 30/05/22 27/05/21 30/06/20 27/11/18 27/11/17 24/05/16 26/05/15 -
Price 0.035 0.055 0.105 0.125 0.24 0.35 0.32 -
P/RPS 19.96 78.40 1.19 0.65 0.69 1.62 0.88 56.14%
P/EPS -0.86 -0.86 -1.74 -0.56 -2.28 20.83 11.59 -
EY -116.20 -116.06 -57.32 -177.28 -43.76 4.80 8.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.61 1.75 1.14 0.47 0.58 0.54 7.21%

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