[DOLMITE] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 543.54%
YoY- 846.21%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 43,848 30,417 11,969 45,803 35,294 39,651 30,007 6.52%
PBT 824 1,645 260 55,577 -7,255 -6,899 -10,630 -
Tax -569 -1,244 -229 -987 -153 -60 10,630 -
NP 255 401 31 54,590 -7,408 -6,959 0 -
-
NP to SH 262 401 31 55,279 -7,408 -6,959 -10,681 -
-
Tax Rate 69.05% 75.62% 88.08% 1.78% - - - -
Total Cost 43,593 30,016 11,938 -8,787 42,702 46,610 30,007 6.41%
-
Net Worth 203,678 200,499 232,500 145,720 -25,283 12,652 54,837 24.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 203,678 200,499 232,500 145,720 -25,283 12,652 54,837 24.43%
NOSH 261,999 267,333 310,000 189,246 126,416 126,527 126,587 12.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.58% 1.32% 0.26% 119.18% -20.99% -17.55% 0.00% -
ROE 0.13% 0.20% 0.01% 37.94% 0.00% -55.00% -19.48% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.74 11.38 3.86 24.20 27.92 31.34 23.70 -5.62%
EPS 0.10 0.15 0.01 29.21 -5.86 -5.50 -8.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7774 0.75 0.75 0.77 -0.20 0.10 0.4332 10.23%
Adjusted Per Share Value based on latest NOSH - 189,246
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.42 5.15 2.03 7.75 5.97 6.71 5.08 6.51%
EPS 0.04 0.07 0.01 9.36 -1.25 -1.18 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.3394 0.3935 0.2467 -0.0428 0.0214 0.0928 24.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.23 0.27 0.70 0.84 0.48 0.68 2.00 -
P/RPS 1.37 2.37 18.13 3.47 1.72 2.17 8.44 -26.13%
P/EPS 230.00 180.00 7,000.00 2.88 -8.19 -12.36 -23.70 -
EY 0.43 0.56 0.01 34.77 -12.21 -8.09 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.93 1.09 0.00 6.80 4.62 -36.58%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 24/11/05 23/11/04 28/11/03 27/11/02 28/11/01 20/11/00 -
Price 0.28 0.17 0.69 1.26 0.49 1.08 2.00 -
P/RPS 1.67 1.49 17.87 5.21 1.76 3.45 8.44 -23.65%
P/EPS 280.00 113.33 6,900.00 4.31 -8.36 -19.64 -23.70 -
EY 0.36 0.88 0.01 23.18 -11.96 -5.09 -4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.92 1.64 0.00 10.80 4.62 -34.63%

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