[DOLMITE] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 0.5%
YoY- 220.78%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,379 15,375 12,254 85,762 93,779 86,421 98,856 -37.22%
PBT -27,265 -21,680 -49,082 -106,585 4,584 13,469 16,141 -
Tax -4,447 61,684 -3,219 -6,448 -5,415 -7,473 -5,333 -2.24%
NP -31,712 40,004 -52,301 -113,033 -831 5,996 10,808 -
-
NP to SH -31,712 40,004 -43,705 -113,033 397 7,199 12,595 -
-
Tax Rate - - - - 118.13% 55.48% 33.04% -
Total Cost 34,091 -24,629 64,555 198,795 94,610 80,425 88,048 -11.17%
-
Net Worth 41,355 37,613 17,097 51,291 152,687 154,606 152,333 -15.03%
Dividend
31/12/21 31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 41,355 37,613 17,097 51,291 152,687 154,606 152,333 -15.03%
NOSH 590,792 313,448 284,952 284,952 263,982 263,878 268,571 10.34%
Ratio Analysis
31/12/21 31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1,333.00% 260.19% -426.81% -131.80% -0.89% 6.94% 10.93% -
ROE -76.68% 106.35% -255.63% -220.37% 0.26% 4.66% 8.27% -
Per Share
31/12/21 31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.40 4.91 4.30 30.10 35.52 32.75 36.81 -43.15%
EPS -5.37 12.76 -15.34 -39.67 0.15 2.73 4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.12 0.06 0.18 0.5784 0.5859 0.5672 -22.99%
Adjusted Per Share Value based on latest NOSH - 313,448
31/12/21 31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.40 2.60 2.07 14.52 15.87 14.63 16.73 -37.27%
EPS -5.37 6.77 -7.40 -19.13 0.07 1.22 2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0637 0.0289 0.0868 0.2584 0.2617 0.2578 -15.02%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/21 31/12/20 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 -
Price 0.03 0.115 0.13 0.175 0.525 0.32 0.315 -
P/RPS 7.45 2.34 3.02 0.58 1.48 0.98 0.86 30.95%
P/EPS -0.56 0.90 -0.85 -0.44 349.10 11.73 6.72 -
EY -178.92 110.98 -117.98 -226.67 0.29 8.53 14.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.96 2.17 0.97 0.91 0.55 0.56 -3.24%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/22 25/02/21 30/08/19 28/08/18 25/02/16 25/02/15 27/02/14 -
Price 0.02 0.11 0.185 0.165 0.515 0.345 0.345 -
P/RPS 4.97 2.24 4.30 0.55 1.45 1.05 0.94 23.12%
P/EPS -0.37 0.86 -1.21 -0.42 342.45 12.65 7.36 -
EY -268.39 116.02 -82.91 -240.41 0.29 7.91 13.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.92 3.08 0.92 0.89 0.59 0.61 -8.87%

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