[DOLMITE] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.3%
YoY- -35.9%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 35,901 46,604 87,023 122,686 104,096 79,752 58,170 -7.72%
PBT -10,644 -15,880 461 3,256 3,930 5,037 2,863 -
Tax 2,790 -1,203 -2,866 -3,132 -3,375 -3,909 -1,443 -
NP -7,854 -17,083 -2,405 124 555 1,128 1,420 -
-
NP to SH -7,595 -16,713 -2,069 375 585 1,153 1,420 -
-
Tax Rate - - 621.69% 96.19% 85.88% 77.61% 50.40% -
Total Cost 43,755 63,687 89,428 122,562 103,541 78,624 56,750 -4.23%
-
Net Worth 135,711 163,188 188,750 195,482 206,717 196,534 197,222 -6.03%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 135,711 163,188 188,750 195,482 206,717 196,534 197,222 -6.03%
NOSH 262,802 262,783 261,898 267,857 265,909 262,045 262,962 -0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -21.88% -36.66% -2.76% 0.10% 0.53% 1.41% 2.44% -
ROE -5.60% -10.24% -1.10% 0.19% 0.28% 0.59% 0.72% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.66 17.73 33.23 45.80 39.15 30.43 22.12 -7.71%
EPS -2.89 -6.36 -0.79 0.14 0.22 0.44 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5164 0.621 0.7207 0.7298 0.7774 0.75 0.75 -6.02%
Adjusted Per Share Value based on latest NOSH - 210,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.08 7.89 14.73 20.77 17.62 13.50 9.85 -7.72%
EPS -1.29 -2.83 -0.35 0.06 0.10 0.20 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.2762 0.3195 0.3309 0.3499 0.3327 0.3338 -6.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.20 0.20 0.26 0.33 0.23 0.27 0.70 -
P/RPS 1.46 1.13 0.78 0.72 0.59 0.89 3.16 -12.07%
P/EPS -6.92 -3.14 -32.91 235.71 104.55 61.36 129.63 -
EY -14.45 -31.80 -3.04 0.42 0.96 1.63 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.36 0.45 0.30 0.36 0.93 -13.47%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 24/11/08 26/11/07 29/11/06 24/11/05 23/11/04 -
Price 0.24 0.19 0.23 0.30 0.28 0.17 0.69 -
P/RPS 1.76 1.07 0.69 0.65 0.72 0.56 3.12 -9.09%
P/EPS -8.30 -2.99 -29.11 214.29 127.27 38.64 127.78 -
EY -12.04 -33.47 -3.43 0.47 0.79 2.59 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.31 0.32 0.41 0.36 0.23 0.92 -10.90%

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