[DOLMITE] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 42.46%
YoY- 71.73%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 40,962 54,628 27,973 16,958 24,355 25,293 64,282 -7.23%
PBT 3,718 13,378 -2,269 -1,964 -7,628 -11,172 2,595 6.17%
Tax -1,297 -2,580 3 143 1,734 -729 -2,467 -10.15%
NP 2,421 10,798 -2,266 -1,821 -5,894 -11,901 128 63.19%
-
NP to SH 3,149 11,582 -1,957 -1,617 -5,720 -11,595 340 44.89%
-
Tax Rate 34.88% 19.29% - - - - 95.07% -
Total Cost 38,541 43,830 30,239 18,779 30,249 37,194 64,154 -8.13%
-
Net Worth 150,889 151,248 129,638 124,639 137,201 169,586 190,478 -3.80%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 150,889 151,248 129,638 124,639 137,201 169,586 190,478 -3.80%
NOSH 262,416 262,630 264,459 260,806 262,385 262,925 261,538 0.05%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.91% 19.77% -8.10% -10.74% -24.20% -47.05% 0.20% -
ROE 2.09% 7.66% -1.51% -1.30% -4.17% -6.84% 0.18% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.61 20.80 10.58 6.50 9.28 9.62 24.58 -7.28%
EPS 1.20 4.41 -0.74 -0.62 -2.18 -4.41 0.13 44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.575 0.5759 0.4902 0.4779 0.5229 0.645 0.7283 -3.86%
Adjusted Per Share Value based on latest NOSH - 265,111
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.93 9.25 4.73 2.87 4.12 4.28 10.88 -7.23%
EPS 0.53 1.96 -0.33 -0.27 -0.97 -1.96 0.06 43.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2554 0.256 0.2194 0.211 0.2322 0.287 0.3224 -3.80%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.36 0.265 0.28 0.245 0.25 0.19 0.26 -
P/RPS 2.31 1.27 2.65 3.77 2.69 1.98 1.06 13.85%
P/EPS 30.00 6.01 -37.84 -39.52 -11.47 -4.31 200.00 -27.09%
EY 3.33 16.64 -2.64 -2.53 -8.72 -23.21 0.50 37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.46 0.57 0.51 0.48 0.29 0.36 9.77%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 14/08/13 28/08/12 26/08/11 24/08/10 26/08/09 25/08/08 -
Price 0.395 0.295 0.23 0.22 0.22 0.21 0.25 -
P/RPS 2.53 1.42 2.17 3.38 2.37 2.18 1.02 16.33%
P/EPS 32.92 6.69 -31.08 -35.48 -10.09 -4.76 192.31 -25.47%
EY 3.04 14.95 -3.22 -2.82 -9.91 -21.00 0.52 34.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.51 0.47 0.46 0.42 0.33 0.34 12.51%

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