[DOLMITE] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 364.23%
YoY- 230.57%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 104,096 79,752 58,170 106,312 82,688 101,863 89,026 2.63%
PBT 3,930 5,037 2,863 40,400 -30,463 -32,571 -29,557 -
Tax -3,375 -3,909 -1,443 -987 -250 181 29,557 -
NP 555 1,128 1,420 39,413 -30,713 -32,390 0 -
-
NP to SH 585 1,153 1,420 40,102 -30,713 -32,390 -29,506 -
-
Tax Rate 85.88% 77.61% 50.40% 2.44% - - - -
Total Cost 103,541 78,624 56,750 66,899 113,401 134,253 89,026 2.54%
-
Net Worth 206,717 196,534 197,222 146,413 -25,299 12,652 54,811 24.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 206,717 196,534 197,222 146,413 -25,299 12,652 54,811 24.75%
NOSH 265,909 262,045 262,962 190,146 126,495 126,523 126,526 13.17%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.53% 1.41% 2.44% 37.07% -37.14% -31.80% 0.00% -
ROE 0.28% 0.59% 0.72% 27.39% 0.00% -256.00% -53.83% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 39.15 30.43 22.12 55.91 65.37 80.51 70.36 -9.30%
EPS 0.22 0.44 0.54 21.09 -24.28 -25.60 -23.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7774 0.75 0.75 0.77 -0.20 0.10 0.4332 10.23%
Adjusted Per Share Value based on latest NOSH - 189,246
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.62 13.50 9.85 17.99 14.00 17.24 15.07 2.63%
EPS 0.10 0.20 0.24 6.79 -5.20 -5.48 -4.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3499 0.3327 0.3338 0.2478 -0.0428 0.0214 0.0928 24.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.23 0.27 0.70 0.84 0.48 0.68 2.00 -
P/RPS 0.59 0.89 3.16 1.50 0.73 0.84 2.84 -23.03%
P/EPS 104.55 61.36 129.63 3.98 -1.98 -2.66 -8.58 -
EY 0.96 1.63 0.77 25.11 -50.58 -37.65 -11.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.93 1.09 0.00 6.80 4.62 -36.58%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 24/11/05 23/11/04 28/11/03 27/11/02 28/11/01 20/11/00 -
Price 0.28 0.17 0.69 1.26 0.49 1.08 2.00 -
P/RPS 0.72 0.56 3.12 2.25 0.75 1.34 2.84 -20.43%
P/EPS 127.27 38.64 127.78 5.97 -2.02 -4.22 -8.58 -
EY 0.79 2.59 0.78 16.74 -49.55 -23.70 -11.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.92 1.64 0.00 10.80 4.62 -34.63%

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