[DOLMITE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[DOLMITE] DOLOMITE CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.95%
YoY- 28.16%
Quarter Report
Latest QR
Upcoming QR
DOLMITE's Result
DOLMITE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 124,597 61,189 34,548 53,275 58,932 124,979 160,824 -4.16%
PBT 21,593 2,753 -10,693 -23,738 -26,609 -2,430 -7,532 -
Tax -6,590 -530 104 5,057 752 -2,257 -5,805 2.13%
NP 15,003 2,223 -10,589 -18,681 -25,857 -4,687 -13,337 -
-
NP to SH 16,845 3,832 -9,798 -18,447 -25,678 -4,601 -13,086 -
-
Tax Rate 30.52% 19.25% - - - - - -
Total Cost 109,594 58,966 45,137 71,956 84,789 129,666 174,161 -7.42%
-
Net Worth 154,149 127,788 126,944 136,373 162,988 188,635 153,257 0.09%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 154,149 127,788 126,944 136,373 162,988 188,635 153,257 0.09%
NOSH 263,999 259,310 262,500 264,084 262,461 261,739 210,000 3.88%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.04% 3.63% -30.65% -35.07% -43.88% -3.75% -8.29% -
ROE 10.93% 3.00% -7.72% -13.53% -15.75% -2.44% -8.54% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 47.20 23.60 13.16 20.17 22.45 47.75 76.58 -7.74%
EPS 6.38 1.48 -3.73 -6.99 -9.78 -1.76 -6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.4928 0.4836 0.5164 0.621 0.7207 0.7298 -3.64%
Adjusted Per Share Value based on latest NOSH - 264,084
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 21.09 10.36 5.85 9.02 9.98 21.15 27.22 -4.15%
EPS 2.85 0.65 -1.66 -3.12 -4.35 -0.78 -2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2609 0.2163 0.2149 0.2308 0.2759 0.3193 0.2594 0.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.295 0.27 0.20 0.20 0.20 0.26 0.33 -
P/RPS 0.63 1.14 1.52 0.99 0.89 0.54 0.43 6.56%
P/EPS 4.62 18.27 -5.36 -2.86 -2.04 -14.79 -5.30 -
EY 21.63 5.47 -18.66 -34.93 -48.92 -6.76 -18.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.41 0.39 0.32 0.36 0.45 2.10%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 22/11/11 29/11/10 24/11/09 24/11/08 26/11/07 -
Price 0.395 0.23 0.22 0.24 0.19 0.23 0.30 -
P/RPS 0.84 0.97 1.67 1.19 0.85 0.48 0.39 13.62%
P/EPS 6.19 15.56 -5.89 -3.44 -1.94 -13.08 -4.81 -
EY 16.15 6.43 -16.97 -29.11 -51.49 -7.64 -20.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 0.45 0.46 0.31 0.32 0.41 8.78%

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