[DOLMITE] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 22.32%
YoY- -6.45%
Quarter Report
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 30,417 11,969 45,803 35,294 39,651 30,007 32,534 0.07%
PBT 1,645 260 55,577 -7,255 -6,899 -10,630 -28,337 -
Tax -1,244 -229 -987 -153 -60 10,630 28,337 -
NP 401 31 54,590 -7,408 -6,959 0 0 -100.00%
-
NP to SH 401 31 55,279 -7,408 -6,959 -10,681 -27,420 -
-
Tax Rate 75.62% 88.08% 1.78% - - - - -
Total Cost 30,016 11,938 -8,787 42,702 46,610 30,007 32,534 0.08%
-
Net Worth 200,499 232,500 145,720 -25,283 12,652 54,837 116,041 -0.57%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 200,499 232,500 145,720 -25,283 12,652 54,837 116,041 -0.57%
NOSH 267,333 310,000 189,246 126,416 126,527 126,587 126,476 -0.79%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.32% 0.26% 119.18% -20.99% -17.55% 0.00% 0.00% -
ROE 0.20% 0.01% 37.94% 0.00% -55.00% -19.48% -23.63% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 11.38 3.86 24.20 27.92 31.34 23.70 25.72 0.87%
EPS 0.15 0.01 29.21 -5.86 -5.50 -8.44 -21.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.77 -0.20 0.10 0.4332 0.9175 0.21%
Adjusted Per Share Value based on latest NOSH - 126,416
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 5.15 2.03 7.75 5.97 6.71 5.08 5.51 0.07%
EPS 0.07 0.01 9.36 -1.25 -1.18 -1.81 -4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.3935 0.2467 -0.0428 0.0214 0.0928 0.1964 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.27 0.70 0.84 0.48 0.68 2.00 0.00 -
P/RPS 2.37 18.13 3.47 1.72 2.17 8.44 0.00 -100.00%
P/EPS 180.00 7,000.00 2.88 -8.19 -12.36 -23.70 0.00 -100.00%
EY 0.56 0.01 34.77 -12.21 -8.09 -4.22 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.93 1.09 0.00 6.80 4.62 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 23/11/04 28/11/03 27/11/02 28/11/01 20/11/00 26/11/99 -
Price 0.17 0.69 1.26 0.49 1.08 2.00 0.00 -
P/RPS 1.49 17.87 5.21 1.76 3.45 8.44 0.00 -100.00%
P/EPS 113.33 6,900.00 4.31 -8.36 -19.64 -23.70 0.00 -100.00%
EY 0.88 0.01 23.18 -11.96 -5.09 -4.22 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.92 1.64 0.00 10.80 4.62 0.00 -100.00%

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