[DOLMITE] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 26.23%
YoY- 292.6%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 157,484 118,236 84,100 136,798 115,473 120,668 117,201 5.04%
PBT -8,138 -2,736 1,437 66,353 -32,540 -34,696 -67,023 -29.61%
Tax -4,722 -3,558 -1,472 -4,870 617 -463 67,023 -
NP -12,860 -6,294 -35 61,483 -31,923 -35,159 0 -
-
NP to SH -12,803 -6,272 -34 61,483 -31,923 -35,159 -54,667 -21.48%
-
Tax Rate - - 102.44% 7.34% - - - -
Total Cost 170,344 124,530 84,135 75,315 147,396 155,827 117,201 6.42%
-
Net Worth 177,803 196,586 201,499 196,250 -49,345 -17,707 18,976 45.17%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 177,803 196,586 201,499 196,250 -49,345 -17,707 18,976 45.17%
NOSH 243,333 253,333 268,666 261,666 126,527 126,485 126,507 11.51%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -8.17% -5.32% -0.04% 44.94% -27.65% -29.14% 0.00% -
ROE -7.20% -3.19% -0.02% 31.33% 0.00% 0.00% -288.08% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 64.72 46.67 31.30 52.28 91.26 95.40 92.64 -5.79%
EPS -5.26 -2.48 -0.01 23.50 -25.23 -27.80 -43.21 -29.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7307 0.776 0.75 0.75 -0.39 -0.14 0.15 30.18%
Adjusted Per Share Value based on latest NOSH - 261,666
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.66 20.01 14.24 23.16 19.55 20.42 19.84 5.04%
EPS -2.17 -1.06 -0.01 10.41 -5.40 -5.95 -9.25 -21.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.3328 0.3411 0.3322 -0.0835 -0.03 0.0321 45.18%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.29 0.25 0.38 0.70 0.42 0.54 0.60 -
P/RPS 0.45 0.54 1.21 1.34 0.46 0.57 0.65 -5.94%
P/EPS -5.51 -10.10 -3,002.74 2.98 -1.66 -1.94 -1.39 25.78%
EY -18.14 -9.90 -0.03 33.57 -60.07 -51.48 -72.02 -20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.51 0.93 0.00 0.00 4.00 -31.85%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 26/08/05 26/08/04 26/08/03 21/08/02 29/08/01 -
Price 0.38 0.24 0.35 0.64 1.03 0.60 0.80 -
P/RPS 0.59 0.51 1.12 1.22 1.13 0.63 0.86 -6.08%
P/EPS -7.22 -9.69 -2,765.69 2.72 -4.08 -2.16 -1.85 25.46%
EY -13.85 -10.32 -0.04 36.71 -24.50 -46.33 -54.02 -20.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.31 0.47 0.85 0.00 0.00 5.33 -32.13%

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