[DOLMITE] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -1.28%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 102,548 102,964 125,982 116,311 126,845 104,857 32,534 -1.21%
PBT 2,822 11,725 29,603 -35,052 -63,292 -67,880 -28,337 -
Tax -2,487 -4,801 472 -556 56,333 67,880 28,337 -
NP 335 6,924 30,075 -35,608 -6,959 0 0 -100.00%
-
NP to SH 336 6,924 30,075 -35,608 -50,945 -65,430 -27,420 -
-
Tax Rate 88.13% 40.95% -1.59% - - - - -
Total Cost 102,213 96,040 95,907 151,919 133,804 104,857 32,534 -1.20%
-
Net Worth 200,499 232,500 145,720 -25,283 12,652 54,837 116,041 -0.57%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 200,499 232,500 145,720 -25,283 12,652 54,837 116,041 -0.57%
NOSH 267,333 310,000 189,246 126,416 126,527 126,587 126,476 -0.79%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.33% 6.72% 23.87% -30.61% -5.49% 0.00% 0.00% -
ROE 0.17% 2.98% 20.64% 0.00% -402.64% -119.32% -23.63% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 38.36 33.21 66.57 92.01 100.25 82.83 25.72 -0.42%
EPS 0.13 2.23 15.89 -28.17 -40.26 -51.69 -21.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.77 -0.20 0.10 0.4332 0.9175 0.21%
Adjusted Per Share Value based on latest NOSH - 126,416
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 17.36 17.43 21.32 19.69 21.47 17.75 5.51 -1.21%
EPS 0.06 1.17 5.09 -6.03 -8.62 -11.07 -4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.3935 0.2467 -0.0428 0.0214 0.0928 0.1964 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.27 0.70 0.84 0.48 0.68 2.00 0.00 -
P/RPS 0.70 2.11 1.26 0.52 0.68 2.41 0.00 -100.00%
P/EPS 214.82 31.34 5.29 -1.70 -1.69 -3.87 0.00 -100.00%
EY 0.47 3.19 18.92 -58.68 -59.21 -25.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.93 1.09 0.00 6.80 4.62 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 23/11/04 28/11/03 27/11/02 28/11/01 20/11/00 - -
Price 0.17 0.69 1.26 0.49 1.08 2.00 0.00 -
P/RPS 0.44 2.08 1.89 0.53 1.08 2.41 0.00 -100.00%
P/EPS 135.26 30.89 7.93 -1.74 -2.68 -3.87 0.00 -100.00%
EY 0.74 3.24 12.61 -57.48 -37.28 -25.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.92 1.64 0.00 10.80 4.62 0.00 -100.00%

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