[DOLMITE] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -5.86%
YoY- -80.47%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 37,716 35,495 22,393 20,137 29,701 19,068 8,180 26.46%
PBT 6,478 1,899 1,966 1,891 8,368 904 1,037 32.50%
Tax -2,758 -1,246 -446 -731 -978 4 131 -
NP 3,720 653 1,520 1,160 7,390 908 1,168 19.47%
-
NP to SH 3,720 653 1,865 1,527 7,819 1,010 1,193 19.08%
-
Tax Rate 42.57% 65.61% 22.69% 38.66% 11.69% -0.44% -12.63% -
Total Cost 33,996 34,842 20,873 18,977 22,311 18,160 7,012 27.44%
-
Net Worth 148,175 162,814 158,209 151,383 151,106 130,290 126,696 2.43%
Dividend
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 148,175 162,814 158,209 151,383 151,106 130,290 126,696 2.43%
NOSH 284,952 272,083 262,676 263,275 262,382 265,789 265,111 1.11%
Ratio Analysis
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.86% 1.84% 6.79% 5.76% 24.88% 4.76% 14.28% -
ROE 2.51% 0.40% 1.18% 1.01% 5.17% 0.78% 0.94% -
Per Share
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.24 13.05 8.52 7.65 11.32 7.17 3.09 25.04%
EPS 1.31 0.24 0.71 0.58 2.98 0.38 0.45 17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5984 0.6023 0.575 0.5759 0.4902 0.4779 1.30%
Adjusted Per Share Value based on latest NOSH - 263,275
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.38 6.01 3.79 3.41 5.03 3.23 1.38 26.51%
EPS 0.63 0.11 0.32 0.26 1.32 0.17 0.20 19.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.2756 0.2678 0.2562 0.2558 0.2205 0.2145 2.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.20 0.305 0.315 0.36 0.265 0.28 0.245 -
P/RPS 1.51 2.34 3.70 4.71 2.34 3.90 7.94 -22.50%
P/EPS 15.32 127.08 44.37 62.07 8.89 73.68 54.44 -17.69%
EY 6.53 0.79 2.25 1.61 11.25 1.36 1.84 21.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.52 0.63 0.46 0.57 0.51 -4.41%
Price Multiplier on Announcement Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/18 25/08/16 24/08/15 26/08/14 14/08/13 28/08/12 26/08/11 -
Price 0.185 0.38 0.26 0.395 0.295 0.23 0.22 -
P/RPS 1.40 2.91 3.05 5.16 2.61 3.21 7.13 -22.12%
P/EPS 14.17 158.33 36.62 68.10 9.90 60.53 48.89 -17.32%
EY 7.06 0.63 2.73 1.47 10.10 1.65 2.05 20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.64 0.43 0.69 0.51 0.47 0.46 -3.69%

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