[DOLMITE] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 533.09%
YoY- -10.82%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 25,282 39,585 131,403 91,531 68,446 62,739 75,287 -14.42%
PBT 40,732 -17,694 -9,987 19,068 13,325 3,206 14,245 16.17%
Tax -6,567 -3,654 -8,265 -7,837 -1,649 -1,302 -2,997 11.84%
NP 34,165 -21,348 -18,252 11,231 11,676 1,904 11,248 17.18%
-
NP to SH 34,165 -21,348 -18,252 11,231 12,593 3,031 12,374 15.60%
-
Tax Rate 16.12% - - 41.10% 12.38% 40.61% 21.04% -
Total Cost -8,883 60,933 149,655 80,300 56,770 60,835 64,039 -
-
Net Worth 40,748 22,796 148,175 169,915 169,952 151,022 153,400 -17.24%
Dividend
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 40,748 22,796 148,175 169,915 169,952 151,022 153,400 -17.24%
NOSH 313,448 284,952 284,952 268,684 263,451 263,565 262,717 2.55%
Ratio Analysis
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 135.14% -53.93% -13.89% 12.27% 17.06% 3.03% 14.94% -
ROE 83.84% -93.65% -12.32% 6.61% 7.41% 2.01% 8.07% -
Per Share
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.07 13.89 46.11 34.07 25.98 23.80 28.66 -16.54%
EPS 11.35 -7.49 -6.54 4.18 4.78 1.15 4.71 13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.08 0.52 0.6324 0.6451 0.573 0.5839 -19.29%
Adjusted Per Share Value based on latest NOSH - 268,664
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.28 6.70 22.24 15.49 11.59 10.62 12.74 -14.41%
EPS 5.78 -3.61 -3.09 1.90 2.13 0.51 2.09 15.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0386 0.2508 0.2876 0.2877 0.2556 0.2597 -17.23%
Price Multiplier on Financial Quarter End Date
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/20 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.11 0.105 0.19 0.32 0.275 0.385 0.295 -
P/RPS 1.36 0.76 0.41 0.94 1.06 1.62 1.03 4.04%
P/EPS 1.01 -1.40 -2.97 7.66 5.75 33.48 6.26 -22.92%
EY 99.09 -71.35 -33.71 13.06 17.38 2.99 15.97 29.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.31 0.37 0.51 0.43 0.67 0.51 7.56%
Price Multiplier on Announcement Date
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/20 28/05/19 28/05/18 24/11/16 24/11/15 25/11/14 28/11/13 -
Price 0.105 0.095 0.25 0.295 0.30 0.35 0.395 -
P/RPS 1.30 0.68 0.54 0.87 1.15 1.47 1.38 -0.84%
P/EPS 0.96 -1.27 -3.90 7.06 6.28 30.43 8.39 -26.61%
EY 103.81 -78.86 -25.62 14.17 15.93 3.29 11.92 36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 0.48 0.47 0.47 0.61 0.68 2.52%

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