[DOLMITE] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 34.04%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 46,447 40,962 54,628 27,973 16,958 24,355 25,293 10.65%
PBT 4,150 3,718 13,378 -2,269 -1,964 -7,628 -11,172 -
Tax -1,088 -1,297 -2,580 3 143 1,734 -729 6.89%
NP 3,062 2,421 10,798 -2,266 -1,821 -5,894 -11,901 -
-
NP to SH 3,690 3,149 11,582 -1,957 -1,617 -5,720 -11,595 -
-
Tax Rate 26.22% 34.88% 19.29% - - - - -
Total Cost 43,385 38,541 43,830 30,239 18,779 30,249 37,194 2.59%
-
Net Worth 158,749 150,889 151,248 129,638 124,639 137,201 169,586 -1.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 158,749 150,889 151,248 129,638 124,639 137,201 169,586 -1.09%
NOSH 263,571 262,416 262,630 264,459 260,806 262,385 262,925 0.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.59% 5.91% 19.77% -8.10% -10.74% -24.20% -47.05% -
ROE 2.32% 2.09% 7.66% -1.51% -1.30% -4.17% -6.84% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.62 15.61 20.80 10.58 6.50 9.28 9.62 10.60%
EPS 1.40 1.20 4.41 -0.74 -0.62 -2.18 -4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.575 0.5759 0.4902 0.4779 0.5229 0.645 -1.13%
Adjusted Per Share Value based on latest NOSH - 265,789
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.86 6.93 9.25 4.73 2.87 4.12 4.28 10.65%
EPS 0.62 0.53 1.96 -0.33 -0.27 -0.97 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2687 0.2554 0.256 0.2194 0.211 0.2322 0.287 -1.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.315 0.36 0.265 0.28 0.245 0.25 0.19 -
P/RPS 1.79 2.31 1.27 2.65 3.77 2.69 1.98 -1.66%
P/EPS 22.50 30.00 6.01 -37.84 -39.52 -11.47 -4.31 -
EY 4.44 3.33 16.64 -2.64 -2.53 -8.72 -23.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.46 0.57 0.51 0.48 0.29 10.21%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 14/08/13 28/08/12 26/08/11 24/08/10 26/08/09 -
Price 0.26 0.395 0.295 0.23 0.22 0.22 0.21 -
P/RPS 1.48 2.53 1.42 2.17 3.38 2.37 2.18 -6.24%
P/EPS 18.57 32.92 6.69 -31.08 -35.48 -10.09 -4.76 -
EY 5.38 3.04 14.95 -3.22 -2.82 -9.91 -21.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.69 0.51 0.47 0.46 0.42 0.33 4.50%

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