[DOLMITE] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.75%
YoY- -75.51%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 131,403 91,531 68,446 62,739 75,287 47,692 25,565 28.62%
PBT -9,987 19,068 13,325 3,206 14,245 -1,664 -2,325 25.11%
Tax -8,265 -7,837 -1,649 -1,302 -2,997 -98 743 -
NP -18,252 11,231 11,676 1,904 11,248 -1,762 -1,582 45.64%
-
NP to SH -18,252 11,231 12,593 3,031 12,374 -1,205 -1,197 52.02%
-
Tax Rate - 41.10% 12.38% 40.61% 21.04% - - -
Total Cost 149,655 80,300 56,770 60,835 64,039 49,454 27,147 30.01%
-
Net Worth 148,175 169,915 169,952 151,022 153,400 129,092 125,841 2.54%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 148,175 169,915 169,952 151,022 153,400 129,092 125,841 2.54%
NOSH 284,952 268,684 263,451 263,565 262,717 261,956 260,217 1.40%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -13.89% 12.27% 17.06% 3.03% 14.94% -3.69% -6.19% -
ROE -12.32% 6.61% 7.41% 2.01% 8.07% -0.93% -0.95% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 46.11 34.07 25.98 23.80 28.66 18.21 9.82 26.84%
EPS -6.54 4.18 4.78 1.15 4.71 -0.46 -0.46 50.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.6324 0.6451 0.573 0.5839 0.4928 0.4836 1.12%
Adjusted Per Share Value based on latest NOSH - 295,000
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.24 15.49 11.59 10.62 12.74 8.07 4.33 28.60%
EPS -3.09 1.90 2.13 0.51 2.09 -0.20 -0.20 52.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.2876 0.2877 0.2556 0.2597 0.2185 0.213 2.54%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.19 0.32 0.275 0.385 0.295 0.27 0.20 -
P/RPS 0.41 0.94 1.06 1.62 1.03 1.48 2.04 -21.86%
P/EPS -2.97 7.66 5.75 33.48 6.26 -58.70 -43.48 -33.80%
EY -33.71 13.06 17.38 2.99 15.97 -1.70 -2.30 51.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.43 0.67 0.51 0.55 0.41 -1.56%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/05/18 24/11/16 24/11/15 25/11/14 28/11/13 27/11/12 22/11/11 -
Price 0.25 0.295 0.30 0.35 0.395 0.23 0.22 -
P/RPS 0.54 0.87 1.15 1.47 1.38 1.26 2.24 -19.64%
P/EPS -3.90 7.06 6.28 30.43 8.39 -50.00 -47.83 -31.98%
EY -25.62 14.17 15.93 3.29 11.92 -2.00 -2.09 47.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.47 0.61 0.68 0.47 0.45 0.99%

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