[DOLMITE] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -64.79%
YoY- 122.4%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 21,777 20,659 19,719 8,607 11,546 21,311 22,741 -0.71%
PBT -512 867 605 -361 -3,016 -4,707 -2,134 -21.16%
Tax -5 -417 -101 600 1,056 -475 -399 -51.78%
NP -517 450 504 239 -1,960 -5,182 -2,533 -23.25%
-
NP to SH -118 792 752 420 -1,875 -5,118 -2,408 -39.49%
-
Tax Rate - 48.10% 16.69% - - - - -
Total Cost 22,294 20,209 19,215 8,368 13,506 26,493 25,274 -2.06%
-
Net Worth 169,035 154,149 127,788 126,944 136,373 162,988 188,635 -1.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 169,035 154,149 127,788 126,944 136,373 162,988 188,635 -1.81%
NOSH 295,000 263,999 259,310 262,500 264,084 262,461 261,739 2.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -2.37% 2.18% 2.56% 2.78% -16.98% -24.32% -11.14% -
ROE -0.07% 0.51% 0.59% 0.33% -1.37% -3.14% -1.28% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.38 7.83 7.60 3.28 4.37 8.12 8.69 -2.68%
EPS -0.04 0.30 0.29 0.16 -0.71 -1.95 -0.92 -40.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.5839 0.4928 0.4836 0.5164 0.621 0.7207 -3.74%
Adjusted Per Share Value based on latest NOSH - 262,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.69 3.50 3.34 1.46 1.95 3.61 3.85 -0.70%
EPS -0.02 0.13 0.13 0.07 -0.32 -0.87 -0.41 -39.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2861 0.2609 0.2163 0.2149 0.2308 0.2759 0.3193 -1.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.385 0.295 0.27 0.20 0.20 0.20 0.26 -
P/RPS 5.22 3.77 3.55 6.10 4.57 2.46 2.99 9.72%
P/EPS -962.50 98.33 93.10 125.00 -28.17 -10.26 -28.26 79.99%
EY -0.10 1.02 1.07 0.80 -3.55 -9.75 -3.54 -44.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.55 0.41 0.39 0.32 0.36 10.90%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 28/11/13 27/11/12 22/11/11 29/11/10 24/11/09 24/11/08 -
Price 0.35 0.395 0.23 0.22 0.24 0.19 0.23 -
P/RPS 4.74 5.05 3.02 6.71 5.49 2.34 2.65 10.17%
P/EPS -875.00 131.67 79.31 137.50 -33.80 -9.74 -25.00 80.81%
EY -0.11 0.76 1.26 0.73 -2.96 -10.26 -4.00 -45.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.47 0.45 0.46 0.31 0.32 11.34%

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