[DOLMITE] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -17.0%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 86,968 84,134 89,650 94,754 113,024 39,189 37,842 13.64%
PBT -25,079 4,028 13,826 12,958 13,867 1,920 -19,125 4.25%
Tax -2,986 -5,280 -7,549 -4,297 -5,292 298 2,360 -
NP -28,065 -1,252 6,277 8,661 8,575 2,218 -16,765 8.24%
-
NP to SH -28,065 -307 7,402 10,454 9,996 3,683 -15,975 9.04%
-
Tax Rate - 131.08% 54.60% 33.16% 38.16% -15.52% - -
Total Cost 115,033 85,386 83,373 86,093 104,449 36,971 54,607 12.13%
-
Net Worth 143,136 161,103 157,002 149,694 140,467 127,869 124,007 2.22%
Dividend
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 143,136 161,103 157,002 149,694 140,467 127,869 124,007 2.22%
NOSH 284,952 266,904 264,492 261,612 263,146 262,566 262,616 1.26%
Ratio Analysis
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -32.27% -1.49% 7.00% 9.14% 7.59% 5.66% -44.30% -
ROE -19.61% -0.19% 4.71% 6.98% 7.12% 2.88% -12.88% -
Per Share
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 31.16 31.52 33.90 36.22 42.95 14.93 14.41 12.58%
EPS -10.06 -0.12 2.80 4.00 3.80 1.40 -6.08 8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5129 0.6036 0.5936 0.5722 0.5338 0.487 0.4722 1.27%
Adjusted Per Share Value based on latest NOSH - 261,612
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.72 14.24 15.17 16.04 19.13 6.63 6.41 13.62%
EPS -4.75 -0.05 1.25 1.77 1.69 0.62 -2.70 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2423 0.2727 0.2657 0.2534 0.2378 0.2164 0.2099 2.23%
Price Multiplier on Financial Quarter End Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.26 0.345 0.34 0.325 0.48 0.27 0.22 -
P/RPS 0.83 1.09 1.00 0.90 1.12 1.81 1.53 -8.97%
P/EPS -2.59 -299.94 12.15 8.13 12.64 19.25 -3.62 -5.01%
EY -38.68 -0.33 8.23 12.30 7.91 5.20 -27.65 5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.57 0.57 0.90 0.55 0.47 1.26%
Price Multiplier on Announcement Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 27/11/17 24/05/16 26/05/15 27/05/14 27/05/13 29/05/12 25/05/11 -
Price 0.24 0.35 0.32 0.34 0.28 0.27 0.23 -
P/RPS 0.77 1.11 0.94 0.94 0.65 1.81 1.60 -10.63%
P/EPS -2.39 -304.29 11.43 8.51 7.37 19.25 -3.78 -6.80%
EY -41.90 -0.33 8.75 11.75 13.57 5.20 -26.45 7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.54 0.59 0.52 0.55 0.49 -0.63%

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