[DOLMITE] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -70.79%
YoY- 102.52%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 52,551 36,261 31,695 28,084 25,172 22,624 33,487 7.79%
PBT 233 1,944 1,888 138 -12,463 -9,497 -14,840 -
Tax -91 -1,799 -1,486 176 0 -40 14,840 -
NP 142 145 402 314 -12,463 -9,537 0 -
-
NP to SH 146 152 403 314 -12,463 -9,537 -14,599 -
-
Tax Rate 39.06% 92.54% 78.71% -127.54% - - - -
Total Cost 52,409 36,116 31,293 27,770 37,635 32,161 33,487 7.74%
-
Net Worth 177,803 196,586 201,499 196,250 -49,345 -17,707 18,976 45.17%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 177,803 196,586 201,499 196,250 -49,345 -17,707 18,976 45.17%
NOSH 243,333 253,333 268,666 261,666 126,527 126,485 126,507 11.51%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.27% 0.40% 1.27% 1.12% -49.51% -42.15% 0.00% -
ROE 0.08% 0.08% 0.20% 0.16% 0.00% 0.00% -76.93% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.60 14.31 11.80 10.73 19.89 17.89 26.47 -3.33%
EPS 0.06 0.06 0.15 0.12 -9.85 -7.54 -11.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7307 0.776 0.75 0.75 -0.39 -0.14 0.15 30.18%
Adjusted Per Share Value based on latest NOSH - 261,666
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.90 6.14 5.36 4.75 4.26 3.83 5.67 7.80%
EPS 0.02 0.03 0.07 0.05 -2.11 -1.61 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.3328 0.3411 0.3322 -0.0835 -0.03 0.0321 45.18%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.29 0.25 0.38 0.70 0.42 0.54 0.60 -
P/RPS 1.34 1.75 3.22 6.52 2.11 3.02 2.27 -8.40%
P/EPS 483.33 416.67 253.33 583.33 -4.26 -7.16 -5.20 -
EY 0.21 0.24 0.39 0.17 -23.45 -13.96 -19.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.51 0.93 0.00 0.00 4.00 -31.85%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 26/08/05 26/08/04 26/08/03 21/08/02 29/08/01 -
Price 0.38 0.24 0.35 0.64 1.03 0.60 0.80 -
P/RPS 1.76 1.68 2.97 5.96 5.18 3.35 3.02 -8.60%
P/EPS 633.33 400.00 233.33 533.33 -10.46 -7.96 -6.93 -
EY 0.16 0.25 0.43 0.19 -9.56 -12.57 -14.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.31 0.47 0.85 0.00 0.00 5.33 -32.13%

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