[DOLMITE] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -90.13%
YoY- -99.94%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 47,188 43,848 30,417 11,969 45,803 35,294 39,651 2.94%
PBT 1,430 824 1,645 260 55,577 -7,255 -6,899 -
Tax -1,652 -569 -1,244 -229 -987 -153 -60 73.72%
NP -222 255 401 31 54,590 -7,408 -6,959 -43.66%
-
NP to SH -21 262 401 31 55,279 -7,408 -6,959 -61.96%
-
Tax Rate 115.52% 69.05% 75.62% 88.08% 1.78% - - -
Total Cost 47,410 43,593 30,016 11,938 -8,787 42,702 46,610 0.28%
-
Net Worth 153,257 203,678 200,499 232,500 145,720 -25,283 12,652 51.51%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 153,257 203,678 200,499 232,500 145,720 -25,283 12,652 51.51%
NOSH 210,000 261,999 267,333 310,000 189,246 126,416 126,527 8.80%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -0.47% 0.58% 1.32% 0.26% 119.18% -20.99% -17.55% -
ROE -0.01% 0.13% 0.20% 0.01% 37.94% 0.00% -55.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.47 16.74 11.38 3.86 24.20 27.92 31.34 -5.39%
EPS -0.01 0.10 0.15 0.01 29.21 -5.86 -5.50 -65.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7298 0.7774 0.75 0.75 0.77 -0.20 0.10 39.25%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.99 7.42 5.15 2.03 7.75 5.97 6.71 2.95%
EPS 0.00 0.04 0.07 0.01 9.36 -1.25 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.3448 0.3394 0.3935 0.2467 -0.0428 0.0214 51.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.33 0.23 0.27 0.70 0.84 0.48 0.68 -
P/RPS 1.47 1.37 2.37 18.13 3.47 1.72 2.17 -6.28%
P/EPS -3,300.00 230.00 180.00 7,000.00 2.88 -8.19 -12.36 153.64%
EY -0.03 0.43 0.56 0.01 34.77 -12.21 -8.09 -60.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.36 0.93 1.09 0.00 6.80 -36.38%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 29/11/06 24/11/05 23/11/04 28/11/03 27/11/02 28/11/01 -
Price 0.30 0.28 0.17 0.69 1.26 0.49 1.08 -
P/RPS 1.34 1.67 1.49 17.87 5.21 1.76 3.45 -14.57%
P/EPS -3,000.00 280.00 113.33 6,900.00 4.31 -8.36 -19.64 131.11%
EY -0.03 0.36 0.88 0.01 23.18 -11.96 -5.09 -57.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.23 0.92 1.64 0.00 10.80 -42.01%

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