[DOLMITE] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.2%
YoY- 41.24%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 98,856 97,002 39,062 44,884 63,978 99,351 160,642 -7.76%
PBT 16,141 5,684 2,092 -19,012 -28,974 -10,268 365 87.94%
Tax -5,333 -3,691 311 2,151 1,063 -910 -2,523 13.27%
NP 10,808 1,993 2,403 -16,861 -27,911 -11,178 -2,158 -
-
NP to SH 12,595 3,266 3,840 -16,196 -27,565 -11,033 -2,158 -
-
Tax Rate 33.04% 64.94% -14.87% - - - 691.23% -
Total Cost 88,048 95,009 36,659 61,745 91,889 110,529 162,800 -9.72%
-
Net Worth 152,333 136,000 131,273 128,331 152,439 181,414 189,697 -3.58%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 152,333 136,000 131,273 128,331 152,439 181,414 189,697 -3.58%
NOSH 268,571 262,752 262,074 262,759 262,691 263,110 263,725 0.30%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.93% 2.05% 6.15% -37.57% -43.63% -11.25% -1.34% -
ROE 8.27% 2.40% 2.93% -12.62% -18.08% -6.08% -1.14% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 36.81 36.92 14.90 17.08 24.35 37.76 60.91 -8.04%
EPS 4.69 1.24 1.47 -6.16 -10.49 -4.19 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5672 0.5176 0.5009 0.4884 0.5803 0.6895 0.7193 -3.87%
Adjusted Per Share Value based on latest NOSH - 262,759
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 16.73 16.42 6.61 7.60 10.83 16.82 27.19 -7.76%
EPS 2.13 0.55 0.65 -2.74 -4.67 -1.87 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2578 0.2302 0.2222 0.2172 0.258 0.3071 0.3211 -3.59%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.315 0.23 0.27 0.20 0.19 0.23 0.28 -
P/RPS 0.86 0.62 1.81 1.17 0.78 0.61 0.46 10.98%
P/EPS 6.72 18.50 18.43 -3.24 -1.81 -5.48 -34.22 -
EY 14.89 5.40 5.43 -30.82 -55.23 -18.23 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.54 0.41 0.33 0.33 0.39 6.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 28/02/12 21/02/11 24/02/10 24/02/09 27/02/08 -
Price 0.345 0.21 0.26 0.23 0.24 0.19 0.24 -
P/RPS 0.94 0.57 1.74 1.35 0.99 0.50 0.39 15.77%
P/EPS 7.36 16.89 17.74 -3.73 -2.29 -4.53 -29.33 -
EY 13.59 5.92 5.64 -26.80 -43.72 -22.07 -3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.41 0.52 0.47 0.41 0.28 0.33 10.77%

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