[DOLMITE] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 25.97%
YoY- 84.24%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 62,739 75,287 47,692 25,565 35,901 46,604 87,023 -5.30%
PBT 3,206 14,245 -1,664 -2,325 -10,644 -15,880 461 38.13%
Tax -1,302 -2,997 -98 743 2,790 -1,203 -2,866 -12.31%
NP 1,904 11,248 -1,762 -1,582 -7,854 -17,083 -2,405 -
-
NP to SH 3,031 12,374 -1,205 -1,197 -7,595 -16,713 -2,069 -
-
Tax Rate 40.61% 21.04% - - - - 621.69% -
Total Cost 60,835 64,039 49,454 27,147 43,755 63,687 89,428 -6.21%
-
Net Worth 151,022 153,400 129,092 125,841 135,711 163,188 188,750 -3.64%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 151,022 153,400 129,092 125,841 135,711 163,188 188,750 -3.64%
NOSH 263,565 262,717 261,956 260,217 262,802 262,783 261,898 0.10%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.03% 14.94% -3.69% -6.19% -21.88% -36.66% -2.76% -
ROE 2.01% 8.07% -0.93% -0.95% -5.60% -10.24% -1.10% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.80 28.66 18.21 9.82 13.66 17.73 33.23 -5.40%
EPS 1.15 4.71 -0.46 -0.46 -2.89 -6.36 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.5839 0.4928 0.4836 0.5164 0.621 0.7207 -3.74%
Adjusted Per Share Value based on latest NOSH - 262,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.62 12.74 8.07 4.33 6.08 7.89 14.73 -5.30%
EPS 0.51 2.09 -0.20 -0.20 -1.29 -2.83 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2556 0.2597 0.2185 0.213 0.2297 0.2762 0.3195 -3.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.385 0.295 0.27 0.20 0.20 0.20 0.26 -
P/RPS 1.62 1.03 1.48 2.04 1.46 1.13 0.78 12.94%
P/EPS 33.48 6.26 -58.70 -43.48 -6.92 -3.14 -32.91 -
EY 2.99 15.97 -1.70 -2.30 -14.45 -31.80 -3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.55 0.41 0.39 0.32 0.36 10.90%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 28/11/13 27/11/12 22/11/11 29/11/10 24/11/09 24/11/08 -
Price 0.35 0.395 0.23 0.22 0.24 0.19 0.23 -
P/RPS 1.47 1.38 1.26 2.24 1.76 1.07 0.69 13.42%
P/EPS 30.43 8.39 -50.00 -47.83 -8.30 -2.99 -29.11 -
EY 3.29 11.92 -2.00 -2.09 -12.04 -33.47 -3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.47 0.45 0.46 0.31 0.32 11.34%

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