[DOLMITE] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -60.19%
YoY- -75.23%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 110,441 97,236 91,906 85,190 123,657 50,077 37,487 18.05%
PBT -11,296 3,961 13,901 6,481 21,331 1,787 -13,348 -2.53%
Tax -6,968 -6,080 -7,264 -4,050 -6,274 171 560 -
NP -18,264 -2,119 6,637 2,431 15,057 1,958 -12,788 5.62%
-
NP to SH -18,264 -1,519 7,740 4,162 16,805 3,500 -12,093 6.53%
-
Tax Rate - 153.50% 52.26% 62.49% 29.41% -9.57% - -
Total Cost 128,705 99,355 85,269 82,759 108,600 48,119 50,275 15.53%
-
Net Worth 148,175 162,814 158,209 151,383 151,106 130,290 126,696 2.43%
Dividend
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 148,175 162,814 158,209 151,383 151,106 130,290 126,696 2.43%
NOSH 284,952 272,083 262,676 263,275 262,382 265,789 265,111 1.11%
Ratio Analysis
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -16.54% -2.18% 7.22% 2.85% 12.18% 3.91% -34.11% -
ROE -12.33% -0.93% 4.89% 2.75% 11.12% 2.69% -9.54% -
Per Share
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 38.76 35.74 34.99 32.36 47.13 18.84 14.14 16.75%
EPS -6.41 -0.56 2.95 1.58 6.40 1.32 -4.56 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5984 0.6023 0.575 0.5759 0.4902 0.4779 1.30%
Adjusted Per Share Value based on latest NOSH - 263,275
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.69 16.46 15.56 14.42 20.93 8.48 6.35 18.03%
EPS -3.09 -0.26 1.31 0.70 2.84 0.59 -2.05 6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.2756 0.2678 0.2562 0.2558 0.2205 0.2145 2.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.20 0.305 0.315 0.36 0.265 0.28 0.245 -
P/RPS 0.52 0.85 0.90 1.11 0.56 1.49 1.73 -16.86%
P/EPS -3.12 -54.63 10.69 22.77 4.14 21.26 -5.37 -8.00%
EY -32.05 -1.83 9.35 4.39 24.17 4.70 -18.62 8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.52 0.63 0.46 0.57 0.51 -4.41%
Price Multiplier on Announcement Date
31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/18 25/08/16 24/08/15 26/08/14 14/08/13 28/08/12 26/08/11 -
Price 0.185 0.38 0.26 0.395 0.295 0.23 0.22 -
P/RPS 0.48 1.06 0.74 1.22 0.63 1.22 1.56 -16.56%
P/EPS -2.89 -68.07 8.82 24.99 4.61 17.47 -4.82 -7.55%
EY -34.65 -1.47 11.33 4.00 21.71 5.73 -20.73 8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.64 0.43 0.69 0.51 0.47 0.46 -3.69%

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