[DOLMITE] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 29.21%
YoY- 109.15%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 75,498 60,248 49,335 46,201 60,509 47,394 62,212 3.27%
PBT 1,826 3,106 3,392 2,603 -15,177 -23,208 -25,762 -
Tax -1,480 -2,806 -2,665 -1,214 0 -97 25,762 -
NP 346 300 727 1,389 -15,177 -23,305 0 -
-
NP to SH 396 323 752 1,389 -15,177 -23,305 -25,431 -
-
Tax Rate 81.05% 90.34% 78.57% 46.64% - - - -
Total Cost 75,152 59,948 48,608 44,812 75,686 70,699 62,212 3.19%
-
Net Worth 192,904 208,873 194,482 196,556 -49,325 -17,712 18,978 47.15%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 192,904 208,873 194,482 196,556 -49,325 -17,712 18,978 47.15%
NOSH 263,999 269,166 259,310 262,075 126,475 126,520 126,522 13.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.46% 0.50% 1.47% 3.01% -25.08% -49.17% 0.00% -
ROE 0.21% 0.15% 0.39% 0.71% 0.00% 0.00% -134.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 28.60 22.38 19.03 17.63 47.84 37.46 49.17 -8.63%
EPS 0.15 0.12 0.29 0.53 -12.00 -18.42 -20.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7307 0.776 0.75 0.75 -0.39 -0.14 0.15 30.18%
Adjusted Per Share Value based on latest NOSH - 261,666
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.78 10.20 8.35 7.82 10.24 8.02 10.53 3.27%
EPS 0.07 0.05 0.13 0.24 -2.57 -3.94 -4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3265 0.3535 0.3292 0.3327 -0.0835 -0.03 0.0321 47.17%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.29 0.25 0.38 0.70 0.42 0.54 0.60 -
P/RPS 1.01 1.12 2.00 3.97 0.88 1.44 1.22 -3.09%
P/EPS 193.33 208.33 131.03 132.08 -3.50 -2.93 -2.99 -
EY 0.52 0.48 0.76 0.76 -28.57 -34.11 -33.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.51 0.93 0.00 0.00 4.00 -31.85%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 26/08/05 26/08/04 26/08/03 21/08/02 29/08/01 -
Price 0.38 0.24 0.35 0.64 1.03 0.60 0.80 -
P/RPS 1.33 1.07 1.84 3.63 2.15 1.60 1.63 -3.33%
P/EPS 253.33 200.00 120.69 120.75 -8.58 -3.26 -3.98 -
EY 0.39 0.50 0.83 0.83 -11.65 -30.70 -25.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.31 0.47 0.85 0.00 0.00 5.33 -32.13%

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