[DOLMITE] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 89.0%
YoY- 50.95%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 24,927 8,905 8,778 15,820 8,345 34,902 22,947 1.38%
PBT 5,010 -3,173 -3,001 -2,888 -6,023 1,017 1,593 21.02%
Tax -1,602 -1 12 -197 -337 -959 -1,389 2.40%
NP 3,408 -3,174 -2,989 -3,085 -6,360 58 204 59.81%
-
NP to SH 3,763 -2,967 -2,810 -3,031 -6,180 109 250 57.06%
-
Tax Rate 31.98% - - - - 94.30% 87.19% -
Total Cost 21,519 12,079 11,767 18,905 14,705 34,844 22,743 -0.91%
-
Net Worth 140,467 127,869 124,007 140,506 175,485 196,608 182,500 -4.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 140,467 127,869 124,007 140,506 175,485 196,608 182,500 -4.26%
NOSH 263,146 262,566 262,616 263,565 262,978 272,500 249,999 0.85%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.67% -35.64% -34.05% -19.50% -76.21% 0.17% 0.89% -
ROE 2.68% -2.32% -2.27% -2.16% -3.52% 0.06% 0.14% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 9.47 3.39 3.34 6.00 3.17 12.81 9.18 0.51%
EPS 1.43 -1.13 -1.07 -1.15 -2.35 0.04 0.10 55.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5338 0.487 0.4722 0.5331 0.6673 0.7215 0.73 -5.07%
Adjusted Per Share Value based on latest NOSH - 263,565
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.22 1.51 1.49 2.68 1.41 5.91 3.88 1.40%
EPS 0.64 -0.50 -0.48 -0.51 -1.05 0.02 0.04 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2378 0.2164 0.2099 0.2378 0.297 0.3328 0.3089 -4.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.48 0.27 0.22 0.32 0.20 0.22 0.29 -
P/RPS 5.07 7.96 6.58 5.33 6.30 1.72 3.16 8.19%
P/EPS 33.57 -23.89 -20.56 -27.83 -8.51 550.00 290.00 -30.16%
EY 2.98 -4.19 -4.86 -3.59 -11.75 0.18 0.34 43.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.55 0.47 0.60 0.30 0.30 0.40 14.45%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 29/05/12 25/05/11 25/05/10 26/05/09 26/05/08 28/05/07 -
Price 0.28 0.27 0.23 0.21 0.23 0.28 0.25 -
P/RPS 2.96 7.96 6.88 3.50 7.25 2.19 2.72 1.41%
P/EPS 19.58 -23.89 -21.50 -18.26 -9.79 700.00 250.00 -34.56%
EY 5.11 -4.19 -4.65 -5.48 -10.22 0.14 0.40 52.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.49 0.39 0.34 0.39 0.34 7.33%

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