[DOLMITE] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.38%
YoY- -2444.16%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 19,068 8,180 8,535 16,948 29,380 52,551 36,261 -10.14%
PBT 904 1,037 -4,740 -5,150 1,578 233 1,944 -11.97%
Tax 4 131 1,931 -392 -1,508 -91 -1,799 -
NP 908 1,168 -2,809 -5,542 70 142 145 35.72%
-
NP to SH 1,010 1,193 -2,689 -5,415 231 146 152 37.07%
-
Tax Rate -0.44% -12.63% - - 95.56% 39.06% 92.54% -
Total Cost 18,160 7,012 11,344 22,490 29,310 52,409 36,116 -10.81%
-
Net Worth 130,290 126,696 137,850 169,547 186,930 177,803 196,586 -6.62%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 130,290 126,696 137,850 169,547 186,930 177,803 196,586 -6.62%
NOSH 265,789 265,111 263,627 262,864 256,666 243,333 253,333 0.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.76% 14.28% -32.91% -32.70% 0.24% 0.27% 0.40% -
ROE 0.78% 0.94% -1.95% -3.19% 0.12% 0.08% 0.08% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.17 3.09 3.24 6.45 11.45 21.60 14.31 -10.86%
EPS 0.38 0.45 -1.02 -2.06 0.09 0.06 0.06 35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4902 0.4779 0.5229 0.645 0.7283 0.7307 0.776 -7.36%
Adjusted Per Share Value based on latest NOSH - 262,864
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.23 1.38 1.44 2.87 4.97 8.90 6.14 -10.14%
EPS 0.17 0.20 -0.46 -0.92 0.04 0.02 0.03 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2205 0.2145 0.2333 0.287 0.3164 0.301 0.3328 -6.62%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.28 0.245 0.25 0.19 0.26 0.29 0.25 -
P/RPS 3.90 7.94 7.72 2.95 2.27 1.34 1.75 14.27%
P/EPS 73.68 54.44 -24.51 -9.22 288.89 483.33 416.67 -25.06%
EY 1.36 1.84 -4.08 -10.84 0.35 0.21 0.24 33.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.48 0.29 0.36 0.40 0.32 10.09%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 24/08/10 26/08/09 25/08/08 27/08/07 28/08/06 -
Price 0.23 0.22 0.22 0.21 0.25 0.38 0.24 -
P/RPS 3.21 7.13 6.80 3.26 2.18 1.76 1.68 11.38%
P/EPS 60.53 48.89 -21.57 -10.19 277.78 633.33 400.00 -26.97%
EY 1.65 2.05 -4.64 -9.81 0.36 0.16 0.25 36.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.42 0.33 0.34 0.52 0.31 7.17%

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