[DOLMITE] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 58.25%
YoY- -51.92%
Quarter Report
View:
Show?
Cumulative Result
30/06/20 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 25,225 33,210 110,441 49,904 46,447 40,962 54,628 -10.44%
PBT -28,515 -14,206 -11,296 3,527 4,150 3,718 13,378 -
Tax -5,392 -1,753 -6,968 -1,753 -1,088 -1,297 -2,580 11.09%
NP -33,907 -15,959 -18,264 1,774 3,062 2,421 10,798 -
-
NP to SH -33,907 -15,959 -18,264 1,774 3,690 3,149 11,582 -
-
Tax Rate - - - 49.70% 26.22% 34.88% 19.29% -
Total Cost 59,132 49,169 128,705 48,130 43,385 38,541 43,830 4.36%
-
Net Worth -15,672 31,344 148,175 160,842 158,749 150,889 151,248 -
Dividend
30/06/20 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth -15,672 31,344 148,175 160,842 158,749 150,889 151,248 -
NOSH 313,448 284,952 284,952 268,787 263,571 262,416 262,630 2.55%
Ratio Analysis
30/06/20 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -134.42% -48.05% -16.54% 3.55% 6.59% 5.91% 19.77% -
ROE 0.00% -50.91% -12.33% 1.10% 2.32% 2.09% 7.66% -
Per Share
30/06/20 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.05 11.65 38.76 18.57 17.62 15.61 20.80 -12.67%
EPS -11.38 -5.60 -6.58 0.66 1.40 1.20 4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 0.11 0.52 0.5984 0.6023 0.575 0.5759 -
Adjusted Per Share Value based on latest NOSH - 272,083
30/06/20 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.27 5.62 18.69 8.45 7.86 6.93 9.25 -10.44%
EPS -5.74 -2.70 -3.09 0.30 0.62 0.53 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0265 0.0531 0.2508 0.2722 0.2687 0.2554 0.256 -
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/06/20 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.105 0.10 0.20 0.305 0.315 0.36 0.265 -
P/RPS 1.30 0.86 0.52 1.64 1.79 2.31 1.27 0.33%
P/EPS -0.97 -1.79 -3.12 46.21 22.50 30.00 6.01 -
EY -103.02 -56.01 -32.05 2.16 4.44 3.33 16.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.91 0.38 0.51 0.52 0.63 0.46 -
Price Multiplier on Announcement Date
30/06/20 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/20 26/02/19 27/02/18 25/08/16 24/08/15 26/08/14 14/08/13 -
Price 0.125 0.11 0.185 0.38 0.26 0.395 0.295 -
P/RPS 1.55 0.94 0.48 2.05 1.48 2.53 1.42 1.25%
P/EPS -1.16 -1.96 -2.89 57.58 18.57 32.92 6.69 -
EY -86.54 -50.91 -34.65 1.74 5.38 3.04 14.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 0.36 0.64 0.43 0.69 0.51 -

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