[DOLMITE] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -11.11%
YoY- -62.28%
Quarter Report
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 16,948 29,380 52,551 36,261 31,695 28,084 25,172 -6.37%
PBT -5,150 1,578 233 1,944 1,888 138 -12,463 -13.68%
Tax -392 -1,508 -91 -1,799 -1,486 176 0 -
NP -5,542 70 142 145 402 314 -12,463 -12.62%
-
NP to SH -5,415 231 146 152 403 314 -12,463 -12.96%
-
Tax Rate - 95.56% 39.06% 92.54% 78.71% -127.54% - -
Total Cost 22,490 29,310 52,409 36,116 31,293 27,770 37,635 -8.21%
-
Net Worth 169,547 186,930 177,803 196,586 201,499 196,250 -49,345 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 169,547 186,930 177,803 196,586 201,499 196,250 -49,345 -
NOSH 262,864 256,666 243,333 253,333 268,666 261,666 126,527 12.94%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -32.70% 0.24% 0.27% 0.40% 1.27% 1.12% -49.51% -
ROE -3.19% 0.12% 0.08% 0.08% 0.20% 0.16% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.45 11.45 21.60 14.31 11.80 10.73 19.89 -17.09%
EPS -2.06 0.09 0.06 0.06 0.15 0.12 -9.85 -22.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.645 0.7283 0.7307 0.776 0.75 0.75 -0.39 -
Adjusted Per Share Value based on latest NOSH - 253,333
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.87 4.97 8.90 6.14 5.36 4.75 4.26 -6.36%
EPS -0.92 0.04 0.02 0.03 0.07 0.05 -2.11 -12.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.287 0.3164 0.301 0.3328 0.3411 0.3322 -0.0835 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.19 0.26 0.29 0.25 0.38 0.70 0.42 -
P/RPS 2.95 2.27 1.34 1.75 3.22 6.52 2.11 5.73%
P/EPS -9.22 288.89 483.33 416.67 253.33 583.33 -4.26 13.71%
EY -10.84 0.35 0.21 0.24 0.39 0.17 -23.45 -12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.40 0.32 0.51 0.93 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 25/08/08 27/08/07 28/08/06 26/08/05 26/08/04 26/08/03 -
Price 0.21 0.25 0.38 0.24 0.35 0.64 1.03 -
P/RPS 3.26 2.18 1.76 1.68 2.97 5.96 5.18 -7.42%
P/EPS -10.19 277.78 633.33 400.00 233.33 533.33 -10.46 -0.43%
EY -9.81 0.36 0.16 0.25 0.43 0.19 -9.56 0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.52 0.31 0.47 0.85 0.00 -

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