[DOLMITE] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 107.79%
YoY- 674.16%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 35,495 22,393 20,137 29,701 19,068 8,180 8,535 26.78%
PBT 1,899 1,966 1,891 8,368 904 1,037 -4,740 -
Tax -1,246 -446 -731 -978 4 131 1,931 -
NP 653 1,520 1,160 7,390 908 1,168 -2,809 -
-
NP to SH 653 1,865 1,527 7,819 1,010 1,193 -2,689 -
-
Tax Rate 65.61% 22.69% 38.66% 11.69% -0.44% -12.63% - -
Total Cost 34,842 20,873 18,977 22,311 18,160 7,012 11,344 20.54%
-
Net Worth 162,814 158,209 151,383 151,106 130,290 126,696 137,850 2.81%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 162,814 158,209 151,383 151,106 130,290 126,696 137,850 2.81%
NOSH 272,083 262,676 263,275 262,382 265,789 265,111 263,627 0.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.84% 6.79% 5.76% 24.88% 4.76% 14.28% -32.91% -
ROE 0.40% 1.18% 1.01% 5.17% 0.78% 0.94% -1.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.05 8.52 7.65 11.32 7.17 3.09 3.24 26.11%
EPS 0.24 0.71 0.58 2.98 0.38 0.45 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5984 0.6023 0.575 0.5759 0.4902 0.4779 0.5229 2.27%
Adjusted Per Share Value based on latest NOSH - 262,382
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.01 3.79 3.41 5.03 3.23 1.38 1.44 26.85%
EPS 0.11 0.32 0.26 1.32 0.17 0.20 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.2678 0.2562 0.2558 0.2205 0.2145 0.2333 2.81%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.305 0.315 0.36 0.265 0.28 0.245 0.25 -
P/RPS 2.34 3.70 4.71 2.34 3.90 7.94 7.72 -18.02%
P/EPS 127.08 44.37 62.07 8.89 73.68 54.44 -24.51 -
EY 0.79 2.25 1.61 11.25 1.36 1.84 -4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.63 0.46 0.57 0.51 0.48 1.01%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 24/08/15 26/08/14 14/08/13 28/08/12 26/08/11 24/08/10 -
Price 0.38 0.26 0.395 0.295 0.23 0.22 0.22 -
P/RPS 2.91 3.05 5.16 2.61 3.21 7.13 6.80 -13.17%
P/EPS 158.33 36.62 68.10 9.90 60.53 48.89 -21.57 -
EY 0.63 2.73 1.47 10.10 1.65 2.05 -4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.69 0.51 0.47 0.46 0.42 7.26%

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