[DOLMITE] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -21.86%
YoY- -80.69%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 109,723 116,864 92,128 86,308 124,597 61,189 34,548 19.44%
PBT -7,036 10,327 23,588 5,102 21,593 2,753 -10,693 -6.23%
Tax -7,247 -11,603 -7,820 -3,638 -6,590 -530 104 -
NP -14,283 -1,276 15,768 1,464 15,003 2,223 -10,589 4.70%
-
NP to SH -14,283 -965 16,761 3,252 16,845 3,832 -9,798 5.96%
-
Tax Rate - 112.36% 33.15% 71.31% 30.52% 19.25% - -
Total Cost 124,006 118,140 76,360 84,844 109,594 58,966 45,137 16.81%
-
Net Worth 148,175 169,903 169,920 169,035 154,149 127,788 126,944 2.40%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 148,175 169,903 169,920 169,035 154,149 127,788 126,944 2.40%
NOSH 284,952 268,664 263,402 295,000 263,999 259,310 262,500 1.26%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -13.02% -1.09% 17.12% 1.70% 12.04% 3.63% -30.65% -
ROE -9.64% -0.57% 9.86% 1.92% 10.93% 3.00% -7.72% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 38.51 43.50 34.98 29.26 47.20 23.60 13.16 17.94%
EPS -5.01 -0.36 6.36 1.10 6.38 1.48 -3.73 4.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.6324 0.6451 0.573 0.5839 0.4928 0.4836 1.12%
Adjusted Per Share Value based on latest NOSH - 295,000
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.57 19.78 15.59 14.61 21.09 10.36 5.85 19.43%
EPS -2.42 -0.16 2.84 0.55 2.85 0.65 -1.66 5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 0.2876 0.2876 0.2861 0.2609 0.2163 0.2149 2.40%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.19 0.32 0.275 0.385 0.295 0.27 0.20 -
P/RPS 0.49 0.74 0.79 1.32 0.63 1.14 1.52 -15.97%
P/EPS -3.79 -89.09 4.32 34.92 4.62 18.27 -5.36 -5.18%
EY -26.38 -1.12 23.14 2.86 21.63 5.47 -18.66 5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.43 0.67 0.51 0.55 0.41 -1.56%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/05/18 24/11/16 24/11/15 25/11/14 28/11/13 27/11/12 22/11/11 -
Price 0.25 0.295 0.30 0.35 0.395 0.23 0.22 -
P/RPS 0.65 0.68 0.86 1.20 0.84 0.97 1.67 -13.50%
P/EPS -4.99 -82.13 4.71 31.75 6.19 15.56 -5.89 -2.51%
EY -20.05 -1.22 21.21 3.15 16.15 6.43 -16.97 2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.47 0.61 0.68 0.47 0.45 0.99%

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