[DOLMITE] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 68.12%
YoY- 380.14%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 97,236 91,906 85,190 123,657 50,077 37,487 63,040 7.48%
PBT 3,961 13,901 6,481 21,331 1,787 -13,348 -25,429 -
Tax -6,080 -7,264 -4,050 -6,274 171 560 3,526 -
NP -2,119 6,637 2,431 15,057 1,958 -12,788 -21,903 -32.22%
-
NP to SH -1,519 7,740 4,162 16,805 3,500 -12,093 -21,690 -35.77%
-
Tax Rate 153.50% 52.26% 62.49% 29.41% -9.57% - - -
Total Cost 99,355 85,269 82,759 108,600 48,119 50,275 84,943 2.64%
-
Net Worth 162,814 158,209 151,383 151,106 130,290 126,696 137,850 2.81%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 162,814 158,209 151,383 151,106 130,290 126,696 137,850 2.81%
NOSH 272,083 262,676 263,275 262,382 265,789 265,111 263,627 0.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -2.18% 7.22% 2.85% 12.18% 3.91% -34.11% -34.74% -
ROE -0.93% 4.89% 2.75% 11.12% 2.69% -9.54% -15.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.74 34.99 32.36 47.13 18.84 14.14 23.91 6.92%
EPS -0.56 2.95 1.58 6.40 1.32 -4.56 -8.23 -36.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5984 0.6023 0.575 0.5759 0.4902 0.4779 0.5229 2.27%
Adjusted Per Share Value based on latest NOSH - 262,382
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.46 15.56 14.42 20.93 8.48 6.35 10.67 7.48%
EPS -0.26 1.31 0.70 2.84 0.59 -2.05 -3.67 -35.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.2678 0.2562 0.2558 0.2205 0.2145 0.2333 2.81%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.305 0.315 0.36 0.265 0.28 0.245 0.25 -
P/RPS 0.85 0.90 1.11 0.56 1.49 1.73 1.05 -3.45%
P/EPS -54.63 10.69 22.77 4.14 21.26 -5.37 -3.04 61.77%
EY -1.83 9.35 4.39 24.17 4.70 -18.62 -32.91 -38.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.63 0.46 0.57 0.51 0.48 1.01%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 24/08/15 26/08/14 14/08/13 28/08/12 26/08/11 24/08/10 -
Price 0.38 0.26 0.395 0.295 0.23 0.22 0.22 -
P/RPS 1.06 0.74 1.22 0.63 1.22 1.56 0.92 2.38%
P/EPS -68.07 8.82 24.99 4.61 17.47 -4.82 -2.67 71.47%
EY -1.47 11.33 4.00 21.71 5.73 -20.73 -37.40 -41.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.69 0.51 0.47 0.46 0.42 7.26%

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