[DOLMITE] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -97.61%
YoY- 139.61%
Quarter Report
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 22,947 23,987 17,640 18,117 35,337 24,770 28,725 -3.67%
PBT 1,593 1,162 1,504 2,465 -2,714 -13,711 -10,832 -
Tax -1,389 -1,007 -1,155 -1,390 0 -57 10,832 -
NP 204 155 349 1,075 -2,714 -13,768 0 -
-
NP to SH 250 171 349 1,075 -2,714 -13,768 -10,832 -
-
Tax Rate 87.19% 86.66% 76.80% 56.39% - - - -
Total Cost 22,743 23,832 17,291 17,042 38,051 38,538 28,725 -3.81%
-
Net Worth 182,500 190,200 201,346 196,646 -38,046 -8,858 31,622 33.91%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 182,500 190,200 201,346 196,646 -38,046 -8,858 31,622 33.91%
NOSH 249,999 244,285 268,461 262,195 126,822 126,544 126,542 12.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.89% 0.65% 1.98% 5.93% -7.68% -55.58% 0.00% -
ROE 0.14% 0.09% 0.17% 0.55% 0.00% 0.00% -34.25% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 9.18 9.82 6.57 6.91 27.86 19.57 22.70 -13.99%
EPS 0.10 0.07 0.13 0.41 -2.14 -10.88 -8.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.7786 0.75 0.75 -0.30 -0.07 0.2499 19.55%
Adjusted Per Share Value based on latest NOSH - 262,195
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.88 4.06 2.99 3.07 5.98 4.19 4.86 -3.68%
EPS 0.04 0.03 0.06 0.18 -0.46 -2.33 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3089 0.3219 0.3408 0.3329 -0.0644 -0.015 0.0535 33.92%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.29 0.22 0.53 1.04 0.60 0.76 0.74 -
P/RPS 3.16 2.24 8.07 15.05 2.15 3.88 3.26 -0.51%
P/EPS 290.00 314.29 407.69 253.66 -28.04 -6.99 -8.64 -
EY 0.34 0.32 0.25 0.39 -3.57 -14.32 -11.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.28 0.71 1.39 0.00 0.00 2.96 -28.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 25/05/05 26/05/04 13/05/03 13/05/02 29/05/01 -
Price 0.25 0.25 0.39 0.71 0.28 0.87 0.66 -
P/RPS 2.72 2.55 5.94 10.28 1.00 4.44 2.91 -1.11%
P/EPS 250.00 357.14 300.00 173.17 -13.08 -8.00 -7.71 -
EY 0.40 0.28 0.33 0.58 -7.64 -12.51 -12.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.52 0.95 0.00 0.00 2.64 -28.92%

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