[DOLMITE] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 241.27%
YoY- 315.47%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 39,585 131,403 91,531 68,446 62,739 75,287 47,692 -2.82%
PBT -17,694 -9,987 19,068 13,325 3,206 14,245 -1,664 43.85%
Tax -3,654 -8,265 -7,837 -1,649 -1,302 -2,997 -98 74.47%
NP -21,348 -18,252 11,231 11,676 1,904 11,248 -1,762 46.76%
-
NP to SH -21,348 -18,252 11,231 12,593 3,031 12,374 -1,205 55.60%
-
Tax Rate - - 41.10% 12.38% 40.61% 21.04% - -
Total Cost 60,933 149,655 80,300 56,770 60,835 64,039 49,454 3.26%
-
Net Worth 22,796 148,175 169,915 169,952 151,022 153,400 129,092 -23.41%
Dividend
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 22,796 148,175 169,915 169,952 151,022 153,400 129,092 -23.41%
NOSH 284,952 284,952 268,684 263,451 263,565 262,717 261,956 1.30%
Ratio Analysis
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -53.93% -13.89% 12.27% 17.06% 3.03% 14.94% -3.69% -
ROE -93.65% -12.32% 6.61% 7.41% 2.01% 8.07% -0.93% -
Per Share
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.89 46.11 34.07 25.98 23.80 28.66 18.21 -4.07%
EPS -7.49 -6.54 4.18 4.78 1.15 4.71 -0.46 53.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.52 0.6324 0.6451 0.573 0.5839 0.4928 -24.39%
Adjusted Per Share Value based on latest NOSH - 263,402
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.70 22.24 15.49 11.59 10.62 12.74 8.07 -2.82%
EPS -3.61 -3.09 1.90 2.13 0.51 2.09 -0.20 56.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.2508 0.2876 0.2877 0.2556 0.2597 0.2185 -23.40%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.105 0.19 0.32 0.275 0.385 0.295 0.27 -
P/RPS 0.76 0.41 0.94 1.06 1.62 1.03 1.48 -9.74%
P/EPS -1.40 -2.97 7.66 5.75 33.48 6.26 -58.70 -43.70%
EY -71.35 -33.71 13.06 17.38 2.99 15.97 -1.70 77.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.37 0.51 0.43 0.67 0.51 0.55 14.28%
Price Multiplier on Announcement Date
31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/05/19 28/05/18 24/11/16 24/11/15 25/11/14 28/11/13 27/11/12 -
Price 0.095 0.25 0.295 0.30 0.35 0.395 0.23 -
P/RPS 0.68 0.54 0.87 1.15 1.47 1.38 1.26 -9.05%
P/EPS -1.27 -3.90 7.06 6.28 30.43 8.39 -50.00 -43.16%
EY -78.86 -25.62 14.17 15.93 3.29 11.92 -2.00 75.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.48 0.47 0.47 0.61 0.68 0.47 15.36%

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