[DOLMITE] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 94.14%
YoY- -72.81%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 110,441 49,904 46,447 40,962 54,628 27,973 16,958 33.35%
PBT -11,296 3,527 4,150 3,718 13,378 -2,269 -1,964 30.83%
Tax -6,968 -1,753 -1,088 -1,297 -2,580 3 143 -
NP -18,264 1,774 3,062 2,421 10,798 -2,266 -1,821 42.50%
-
NP to SH -18,264 1,774 3,690 3,149 11,582 -1,957 -1,617 45.12%
-
Tax Rate - 49.70% 26.22% 34.88% 19.29% - - -
Total Cost 128,705 48,130 43,385 38,541 43,830 30,239 18,779 34.40%
-
Net Worth 148,175 160,842 158,749 150,889 151,248 129,638 124,639 2.69%
Dividend
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 148,175 160,842 158,749 150,889 151,248 129,638 124,639 2.69%
NOSH 284,952 268,787 263,571 262,416 262,630 264,459 260,806 1.36%
Ratio Analysis
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -16.54% 3.55% 6.59% 5.91% 19.77% -8.10% -10.74% -
ROE -12.33% 1.10% 2.32% 2.09% 7.66% -1.51% -1.30% -
Per Share
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 38.76 18.57 17.62 15.61 20.80 10.58 6.50 31.56%
EPS -6.58 0.66 1.40 1.20 4.41 -0.74 -0.62 43.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5984 0.6023 0.575 0.5759 0.4902 0.4779 1.30%
Adjusted Per Share Value based on latest NOSH - 263,275
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.69 8.45 7.86 6.93 9.25 4.73 2.87 33.35%
EPS -3.09 0.30 0.62 0.53 1.96 -0.33 -0.27 45.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.2722 0.2687 0.2554 0.256 0.2194 0.211 2.69%
Price Multiplier on Financial Quarter End Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.20 0.305 0.315 0.36 0.265 0.28 0.245 -
P/RPS 0.52 1.64 1.79 2.31 1.27 2.65 3.77 -26.23%
P/EPS -3.12 46.21 22.50 30.00 6.01 -37.84 -39.52 -32.29%
EY -32.05 2.16 4.44 3.33 16.64 -2.64 -2.53 47.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.52 0.63 0.46 0.57 0.51 -4.41%
Price Multiplier on Announcement Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/18 25/08/16 24/08/15 26/08/14 14/08/13 28/08/12 26/08/11 -
Price 0.185 0.38 0.26 0.395 0.295 0.23 0.22 -
P/RPS 0.48 2.05 1.48 2.53 1.42 2.17 3.38 -25.90%
P/EPS -2.89 57.58 18.57 32.92 6.69 -31.08 -35.48 -31.97%
EY -34.65 1.74 5.38 3.04 14.95 -3.22 -2.82 47.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.64 0.43 0.69 0.51 0.47 0.46 -3.69%

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