[DOLMITE] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 36.47%
YoY- -105.76%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 15,530 52,938 109,723 116,864 92,128 86,308 124,597 -25.71%
PBT 46,143 -119,475 -7,036 10,327 23,588 5,102 21,593 11.44%
Tax -6,340 -4,164 -7,247 -11,603 -7,820 -3,638 -6,590 -0.55%
NP 39,803 -123,639 -14,283 -1,276 15,768 1,464 15,003 14.94%
-
NP to SH 39,803 -123,639 -14,283 -965 16,761 3,252 16,845 13.05%
-
Tax Rate 13.74% - - 112.36% 33.15% 71.31% 30.52% -
Total Cost -24,273 176,577 124,006 118,140 76,360 84,844 109,594 -
-
Net Worth 40,748 22,796 148,175 169,903 169,920 169,035 154,149 -17.29%
Dividend
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 40,748 22,796 148,175 169,903 169,920 169,035 154,149 -17.29%
NOSH 313,448 284,952 284,952 268,664 263,402 295,000 263,999 2.48%
Ratio Analysis
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 256.30% -233.55% -13.02% -1.09% 17.12% 1.70% 12.04% -
ROE 97.68% -542.37% -9.64% -0.57% 9.86% 1.92% 10.93% -
Per Share
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.95 18.58 38.51 43.50 34.98 29.26 47.20 -27.52%
EPS 12.70 -43.39 -5.01 -0.36 6.36 1.10 6.38 10.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.08 0.52 0.6324 0.6451 0.573 0.5839 -19.29%
Adjusted Per Share Value based on latest NOSH - 268,664
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.63 8.96 18.57 19.78 15.59 14.61 21.09 -25.70%
EPS 6.74 -20.93 -2.42 -0.16 2.84 0.55 2.85 13.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0386 0.2508 0.2876 0.2876 0.2861 0.2609 -17.29%
Price Multiplier on Financial Quarter End Date
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/20 29/03/19 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.11 0.105 0.19 0.32 0.275 0.385 0.295 -
P/RPS 2.22 0.57 0.49 0.74 0.79 1.32 0.63 19.69%
P/EPS 0.87 -0.24 -3.79 -89.09 4.32 34.92 4.62 -21.20%
EY 115.44 -413.23 -26.38 -1.12 23.14 2.86 21.63 27.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.31 0.37 0.51 0.43 0.67 0.51 7.56%
Price Multiplier on Announcement Date
30/09/20 31/03/19 31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/20 28/05/19 28/05/18 24/11/16 24/11/15 25/11/14 28/11/13 -
Price 0.105 0.095 0.25 0.295 0.30 0.35 0.395 -
P/RPS 2.12 0.51 0.65 0.68 0.86 1.20 0.84 14.12%
P/EPS 0.83 -0.22 -4.99 -82.13 4.71 31.75 6.19 -24.93%
EY 120.94 -456.73 -20.05 -1.22 21.21 3.15 16.15 33.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 0.48 0.47 0.47 0.61 0.68 2.52%

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