[DOLMITE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.22%
YoY- -18.8%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 120,496 95,948 107,323 106,336 98,670 70,560 80,966 30.44%
PBT 6,212 4,648 -2,449 6,716 6,784 6,016 1,468 162.31%
Tax -5,612 -4,028 -3,418 -5,212 -5,330 -4,620 -688 306.77%
NP 600 620 -5,867 1,504 1,454 1,396 780 -16.08%
-
NP to SH 646 684 -5,843 1,537 1,504 1,396 780 -11.83%
-
Tax Rate 90.34% 86.66% - 77.61% 78.57% 76.80% 46.87% -
Total Cost 119,896 95,328 113,190 104,832 97,216 69,164 80,186 30.85%
-
Net Worth 208,873 190,200 205,365 196,534 194,482 201,346 194,999 4.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 208,873 190,200 205,365 196,534 194,482 201,346 194,999 4.70%
NOSH 269,166 244,285 263,221 262,045 259,310 268,461 259,999 2.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.50% 0.65% -5.47% 1.41% 1.47% 1.98% 0.96% -
ROE 0.31% 0.36% -2.85% 0.78% 0.77% 0.69% 0.40% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.77 39.28 40.77 40.58 38.05 26.28 31.14 27.46%
EPS 0.24 0.28 -2.22 0.59 0.58 0.52 0.30 -13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.776 0.7786 0.7802 0.75 0.75 0.75 0.75 2.30%
Adjusted Per Share Value based on latest NOSH - 267,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.40 16.24 18.17 18.00 16.70 11.94 13.70 30.49%
EPS 0.11 0.12 -0.99 0.26 0.25 0.24 0.13 -10.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3535 0.3219 0.3476 0.3327 0.3292 0.3408 0.3301 4.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.25 0.22 0.19 0.27 0.38 0.53 0.62 -
P/RPS 0.56 0.56 0.47 0.67 1.00 2.02 1.99 -57.15%
P/EPS 104.17 78.57 -8.56 46.02 65.52 101.92 206.67 -36.74%
EY 0.96 1.27 -11.68 2.17 1.53 0.98 0.48 58.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.24 0.36 0.51 0.71 0.83 -47.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 23/02/06 24/11/05 26/08/05 25/05/05 28/02/05 -
Price 0.24 0.25 0.25 0.17 0.35 0.39 0.60 -
P/RPS 0.54 0.64 0.61 0.42 0.92 1.48 1.93 -57.32%
P/EPS 100.00 89.29 -11.26 28.98 60.34 75.00 200.00 -37.08%
EY 1.00 1.12 -8.88 3.45 1.66 1.33 0.50 58.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.32 0.23 0.47 0.52 0.80 -46.94%

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