[DOLMITE] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 70.94%
YoY- 80.29%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 23,987 17,640 18,117 35,337 24,770 28,725 37,588 -7.20%
PBT 1,162 1,504 2,465 -2,714 -13,711 -10,832 -11,177 -
Tax -1,007 -1,155 -1,390 0 -57 10,832 11,177 -
NP 155 349 1,075 -2,714 -13,768 0 0 -
-
NP to SH 171 349 1,075 -2,714 -13,768 -10,832 -9,700 -
-
Tax Rate 86.66% 76.80% 56.39% - - - - -
Total Cost 23,832 17,291 17,042 38,051 38,538 28,725 37,588 -7.30%
-
Net Worth 190,200 201,346 196,646 -38,046 -8,858 31,622 73,616 17.13%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 190,200 201,346 196,646 -38,046 -8,858 31,622 73,616 17.13%
NOSH 244,285 268,461 262,195 126,822 126,544 126,542 126,466 11.59%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.65% 1.98% 5.93% -7.68% -55.58% 0.00% 0.00% -
ROE 0.09% 0.17% 0.55% 0.00% 0.00% -34.25% -13.18% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.82 6.57 6.91 27.86 19.57 22.70 29.72 -16.84%
EPS 0.07 0.13 0.41 -2.14 -10.88 -8.56 -7.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7786 0.75 0.75 -0.30 -0.07 0.2499 0.5821 4.96%
Adjusted Per Share Value based on latest NOSH - 126,822
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 4.06 2.99 3.07 5.98 4.19 4.86 6.36 -7.20%
EPS 0.03 0.06 0.18 -0.46 -2.33 -1.83 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3219 0.3408 0.3329 -0.0644 -0.015 0.0535 0.1246 17.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.22 0.53 1.04 0.60 0.76 0.74 4.28 -
P/RPS 2.24 8.07 15.05 2.15 3.88 3.26 14.40 -26.65%
P/EPS 314.29 407.69 253.66 -28.04 -6.99 -8.64 -55.80 -
EY 0.32 0.25 0.39 -3.57 -14.32 -11.57 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.71 1.39 0.00 0.00 2.96 7.35 -41.97%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 25/05/05 26/05/04 13/05/03 13/05/02 29/05/01 29/05/00 -
Price 0.25 0.39 0.71 0.28 0.87 0.66 3.76 -
P/RPS 2.55 5.94 10.28 1.00 4.44 2.91 12.65 -23.41%
P/EPS 357.14 300.00 173.17 -13.08 -8.00 -7.71 -49.02 -
EY 0.28 0.33 0.58 -7.64 -12.51 -12.97 -2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.52 0.95 0.00 0.00 2.64 6.46 -39.38%

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