[DOLMITE] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.84%
YoY- 1126.89%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 91,531 68,446 62,739 75,287 47,692 25,565 35,901 16.86%
PBT 19,068 13,325 3,206 14,245 -1,664 -2,325 -10,644 -
Tax -7,837 -1,649 -1,302 -2,997 -98 743 2,790 -
NP 11,231 11,676 1,904 11,248 -1,762 -1,582 -7,854 -
-
NP to SH 11,231 12,593 3,031 12,374 -1,205 -1,197 -7,595 -
-
Tax Rate 41.10% 12.38% 40.61% 21.04% - - - -
Total Cost 80,300 56,770 60,835 64,039 49,454 27,147 43,755 10.63%
-
Net Worth 169,915 169,952 151,022 153,400 129,092 125,841 135,711 3.81%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 169,915 169,952 151,022 153,400 129,092 125,841 135,711 3.81%
NOSH 268,684 263,451 263,565 262,717 261,956 260,217 262,802 0.36%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.27% 17.06% 3.03% 14.94% -3.69% -6.19% -21.88% -
ROE 6.61% 7.41% 2.01% 8.07% -0.93% -0.95% -5.60% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.07 25.98 23.80 28.66 18.21 9.82 13.66 16.43%
EPS 4.18 4.78 1.15 4.71 -0.46 -0.46 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6324 0.6451 0.573 0.5839 0.4928 0.4836 0.5164 3.43%
Adjusted Per Share Value based on latest NOSH - 263,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.49 11.59 10.62 12.74 8.07 4.33 6.08 16.85%
EPS 1.90 2.13 0.51 2.09 -0.20 -0.20 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2876 0.2877 0.2556 0.2597 0.2185 0.213 0.2297 3.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.32 0.275 0.385 0.295 0.27 0.20 0.20 -
P/RPS 0.94 1.06 1.62 1.03 1.48 2.04 1.46 -7.06%
P/EPS 7.66 5.75 33.48 6.26 -58.70 -43.48 -6.92 -
EY 13.06 17.38 2.99 15.97 -1.70 -2.30 -14.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.67 0.51 0.55 0.41 0.39 4.56%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 25/11/14 28/11/13 27/11/12 22/11/11 29/11/10 -
Price 0.295 0.30 0.35 0.395 0.23 0.22 0.24 -
P/RPS 0.87 1.15 1.47 1.38 1.26 2.24 1.76 -11.07%
P/EPS 7.06 6.28 30.43 8.39 -50.00 -47.83 -8.30 -
EY 14.17 15.93 3.29 11.92 -2.00 -2.09 -12.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.61 0.68 0.47 0.45 0.46 0.35%

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