[DOLMITE] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -88.74%
YoY- -76.98%
Quarter Report
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 160,824 131,667 102,548 102,964 125,982 116,311 126,845 4.03%
PBT -7,532 -3,557 2,822 11,725 29,603 -35,052 -63,292 -29.85%
Tax -5,805 -2,883 -2,487 -4,801 472 -556 56,333 -
NP -13,337 -6,440 335 6,924 30,075 -35,608 -6,959 11.44%
-
NP to SH -13,086 -6,411 336 6,924 30,075 -35,608 -50,945 -20.26%
-
Tax Rate - - 88.13% 40.95% -1.59% - - -
Total Cost 174,161 138,107 102,213 96,040 95,907 151,919 133,804 4.48%
-
Net Worth 153,257 203,678 200,499 232,500 145,720 -25,283 12,652 51.51%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 153,257 203,678 200,499 232,500 145,720 -25,283 12,652 51.51%
NOSH 210,000 261,999 267,333 310,000 189,246 126,416 126,527 8.80%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -8.29% -4.89% 0.33% 6.72% 23.87% -30.61% -5.49% -
ROE -8.54% -3.15% 0.17% 2.98% 20.64% 0.00% -402.64% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 76.58 50.25 38.36 33.21 66.57 92.01 100.25 -4.38%
EPS -6.23 -2.45 0.13 2.23 15.89 -28.17 -40.26 -26.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7298 0.7774 0.75 0.75 0.77 -0.20 0.10 39.25%
Adjusted Per Share Value based on latest NOSH - 310,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.22 22.29 17.36 17.43 21.32 19.69 21.47 4.03%
EPS -2.21 -1.09 0.06 1.17 5.09 -6.03 -8.62 -20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.3448 0.3394 0.3935 0.2467 -0.0428 0.0214 51.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.33 0.23 0.27 0.70 0.84 0.48 0.68 -
P/RPS 0.43 0.46 0.70 2.11 1.26 0.52 0.68 -7.35%
P/EPS -5.30 -9.40 214.82 31.34 5.29 -1.70 -1.69 20.97%
EY -18.88 -10.64 0.47 3.19 18.92 -58.68 -59.21 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.36 0.93 1.09 0.00 6.80 -36.38%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 29/11/06 24/11/05 23/11/04 28/11/03 27/11/02 28/11/01 -
Price 0.30 0.28 0.17 0.69 1.26 0.49 1.08 -
P/RPS 0.39 0.56 0.44 2.08 1.89 0.53 1.08 -15.60%
P/EPS -4.81 -11.44 135.26 30.89 7.93 -1.74 -2.68 10.23%
EY -20.77 -8.74 0.74 3.24 12.61 -57.48 -37.28 -9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.23 0.92 1.64 0.00 10.80 -42.01%

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