[DOLMITE] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 194.21%
YoY- 184.46%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 131,667 102,548 102,964 125,982 116,311 126,845 104,857 3.86%
PBT -3,557 2,822 11,725 29,603 -35,052 -63,292 -67,880 -38.81%
Tax -2,883 -2,487 -4,801 472 -556 56,333 67,880 -
NP -6,440 335 6,924 30,075 -35,608 -6,959 0 -
-
NP to SH -6,411 336 6,924 30,075 -35,608 -50,945 -65,430 -32.08%
-
Tax Rate - 88.13% 40.95% -1.59% - - - -
Total Cost 138,107 102,213 96,040 95,907 151,919 133,804 104,857 4.69%
-
Net Worth 203,678 200,499 232,500 145,720 -25,283 12,652 54,837 24.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 203,678 200,499 232,500 145,720 -25,283 12,652 54,837 24.43%
NOSH 261,999 267,333 310,000 189,246 126,416 126,527 126,587 12.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -4.89% 0.33% 6.72% 23.87% -30.61% -5.49% 0.00% -
ROE -3.15% 0.17% 2.98% 20.64% 0.00% -402.64% -119.32% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 50.25 38.36 33.21 66.57 92.01 100.25 82.83 -7.98%
EPS -2.45 0.13 2.23 15.89 -28.17 -40.26 -51.69 -39.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7774 0.75 0.75 0.77 -0.20 0.10 0.4332 10.23%
Adjusted Per Share Value based on latest NOSH - 189,246
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.29 17.36 17.43 21.32 19.69 21.47 17.75 3.86%
EPS -1.09 0.06 1.17 5.09 -6.03 -8.62 -11.07 -32.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.3394 0.3935 0.2467 -0.0428 0.0214 0.0928 24.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.23 0.27 0.70 0.84 0.48 0.68 2.00 -
P/RPS 0.46 0.70 2.11 1.26 0.52 0.68 2.41 -24.11%
P/EPS -9.40 214.82 31.34 5.29 -1.70 -1.69 -3.87 15.93%
EY -10.64 0.47 3.19 18.92 -58.68 -59.21 -25.84 -13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.93 1.09 0.00 6.80 4.62 -36.58%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 24/11/05 23/11/04 28/11/03 27/11/02 28/11/01 20/11/00 -
Price 0.28 0.17 0.69 1.26 0.49 1.08 2.00 -
P/RPS 0.56 0.44 2.08 1.89 0.53 1.08 2.41 -21.58%
P/EPS -11.44 135.26 30.89 7.93 -1.74 -2.68 -3.87 19.78%
EY -8.74 0.74 3.24 12.61 -57.48 -37.28 -25.84 -16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.92 1.64 0.00 10.80 4.62 -34.63%

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