[DOLMITE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 8.44%
YoY- 267.97%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 141,194 113,670 80,489 133,886 112,925 131,531 105,145 5.03%
PBT -6,427 -2,792 -313 53,752 -29,574 -40,039 -59,933 -31.06%
Tax -6,430 -3,245 190 -5,046 577 14,417 59,933 -
NP -12,857 -6,037 -123 48,706 -28,997 -25,622 0 -
-
NP to SH -12,797 -6,021 -123 48,706 -28,997 -40,221 -49,193 -20.09%
-
Tax Rate - - - 9.39% - - - -
Total Cost 154,051 119,707 80,612 85,180 141,922 157,153 105,145 6.56%
-
Net Worth 182,500 190,200 201,346 196,646 -38,046 -8,858 31,622 33.91%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 182,500 190,200 201,346 196,646 -38,046 -8,858 31,622 33.91%
NOSH 249,999 244,285 268,461 262,195 126,822 126,544 126,542 12.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -9.11% -5.31% -0.15% 36.38% -25.68% -19.48% 0.00% -
ROE -7.01% -3.17% -0.06% 24.77% 0.00% 0.00% -155.56% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 56.48 46.53 29.98 51.06 89.04 103.94 83.09 -6.22%
EPS -5.12 -2.46 -0.05 18.58 -22.86 -31.78 -38.87 -28.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.7786 0.75 0.75 -0.30 -0.07 0.2499 19.55%
Adjusted Per Share Value based on latest NOSH - 262,195
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 23.90 19.24 13.62 22.66 19.11 22.26 17.80 5.03%
EPS -2.17 -1.02 -0.02 8.24 -4.91 -6.81 -8.33 -20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3089 0.3219 0.3408 0.3329 -0.0644 -0.015 0.0535 33.92%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.29 0.22 0.53 1.04 0.60 0.76 0.74 -
P/RPS 0.51 0.47 1.77 2.04 0.67 0.73 0.89 -8.85%
P/EPS -5.67 -8.93 -1,156.79 5.60 -2.62 -2.39 -1.90 19.97%
EY -17.65 -11.20 -0.09 17.86 -38.11 -41.82 -52.53 -16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.28 0.71 1.39 0.00 0.00 2.96 -28.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 25/05/05 26/05/04 13/05/03 13/05/02 29/05/01 -
Price 0.25 0.25 0.39 0.71 0.28 0.87 0.66 -
P/RPS 0.44 0.54 1.30 1.39 0.31 0.84 0.79 -9.28%
P/EPS -4.88 -10.14 -851.22 3.82 -1.22 -2.74 -1.70 19.20%
EY -20.48 -9.86 -0.12 26.16 -81.66 -36.53 -58.90 -16.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.52 0.95 0.00 0.00 2.64 -28.92%

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