[DOLMITE] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.97%
YoY- 128.94%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 91,906 85,190 123,657 50,077 37,487 63,040 60,362 7.25%
PBT 13,901 6,481 21,331 1,787 -13,348 -25,429 -24,036 -
Tax -7,264 -4,050 -6,274 171 560 3,526 828 -
NP 6,637 2,431 15,057 1,958 -12,788 -21,903 -23,208 -
-
NP to SH 7,740 4,162 16,805 3,500 -12,093 -21,690 -22,968 -
-
Tax Rate 52.26% 62.49% 29.41% -9.57% - - - -
Total Cost 85,269 82,759 108,600 48,119 50,275 84,943 83,570 0.33%
-
Net Worth 158,209 151,383 151,106 130,290 126,696 137,850 169,547 -1.14%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 158,209 151,383 151,106 130,290 126,696 137,850 169,547 -1.14%
NOSH 262,676 263,275 262,382 265,789 265,111 263,627 262,864 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.22% 2.85% 12.18% 3.91% -34.11% -34.74% -38.45% -
ROE 4.89% 2.75% 11.12% 2.69% -9.54% -15.73% -13.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 34.99 32.36 47.13 18.84 14.14 23.91 22.96 7.27%
EPS 2.95 1.58 6.40 1.32 -4.56 -8.23 -8.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.575 0.5759 0.4902 0.4779 0.5229 0.645 -1.13%
Adjusted Per Share Value based on latest NOSH - 265,789
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.56 14.42 20.93 8.48 6.35 10.67 10.22 7.25%
EPS 1.31 0.70 2.84 0.59 -2.05 -3.67 -3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2678 0.2562 0.2558 0.2205 0.2145 0.2333 0.287 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.315 0.36 0.265 0.28 0.245 0.25 0.19 -
P/RPS 0.90 1.11 0.56 1.49 1.73 1.05 0.83 1.35%
P/EPS 10.69 22.77 4.14 21.26 -5.37 -3.04 -2.17 -
EY 9.35 4.39 24.17 4.70 -18.62 -32.91 -45.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.46 0.57 0.51 0.48 0.29 10.21%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 14/08/13 28/08/12 26/08/11 24/08/10 26/08/09 -
Price 0.26 0.395 0.295 0.23 0.22 0.22 0.21 -
P/RPS 0.74 1.22 0.63 1.22 1.56 0.92 0.91 -3.38%
P/EPS 8.82 24.99 4.61 17.47 -4.82 -2.67 -2.40 -
EY 11.33 4.00 21.71 5.73 -20.73 -37.40 -41.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.69 0.51 0.47 0.46 0.42 0.33 4.50%

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