[DOLMITE] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Revenue 259 69 3,137 13,699 13,731 14,409 24,054 -47.63% YoY % 275.36% -97.80% -77.10% -0.23% -4.71% -40.10% - Horiz. % 1.08% 0.29% 13.04% 56.95% 57.08% 59.90% 100.00%
PBT -5,305 -5,677 -7,592 -14,964 -13,042 1,628 2,184 - YoY % 6.55% 25.22% 49.26% -14.74% -901.11% -25.46% - Horiz. % -242.90% -259.94% -347.62% -685.16% -597.16% 74.54% 100.00%
Tax -702 -602 -982 -822 -1,883 -507 -642 1.28% YoY % -16.61% 38.70% -19.46% 56.35% -271.40% 21.03% - Horiz. % 109.35% 93.77% 152.96% 128.04% 293.30% 78.97% 100.00%
NP -6,007 -6,279 -8,574 -15,786 -14,925 1,121 1,542 - YoY % 4.33% 26.77% 45.69% -5.77% -1,431.40% -27.30% - Horiz. % -389.56% -407.20% -556.03% -1,023.74% -967.90% 72.70% 100.00%
NP to SH -6,007 -6,279 -8,574 -15,786 -14,925 1,121 1,825 - YoY % 4.33% 26.77% 45.69% -5.77% -1,431.40% -38.58% - Horiz. % -329.15% -344.05% -469.81% -864.99% -817.81% 61.42% 100.00%
Tax Rate - % - % - % - % - % 31.14 % 29.40 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.92% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.92% 100.00%
Total Cost 6,266 6,348 11,711 29,485 28,656 13,288 22,512 -16.69% YoY % -1.29% -45.79% -60.28% 2.89% 115.65% -40.97% - Horiz. % 27.83% 28.20% 52.02% 130.97% 127.29% 59.03% 100.00%
Net Worth 23,631 35,410 18,543 31,344 143,136 161,103 157,002 -23.69% YoY % -33.26% 90.95% -40.84% -78.10% -11.15% 2.61% - Horiz. % 15.05% 22.55% 11.81% 19.96% 91.17% 102.61% 100.00%
Dividend 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Net Worth 23,631 35,410 18,543 31,344 143,136 161,103 157,002 -23.69% YoY % -33.26% 90.95% -40.84% -78.10% -11.15% 2.61% - Horiz. % 15.05% 22.55% 11.81% 19.96% 91.17% 102.61% 100.00%
NOSH 590,792 393,448 309,064 284,952 279,073 266,904 264,492 12.16% YoY % 50.16% 27.30% 8.46% 2.11% 4.56% 0.91% - Horiz. % 223.37% 148.76% 116.85% 107.74% 105.51% 100.91% 100.00%
Ratio Analysis 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
NP Margin -2,319.31 % -9,100.00 % -273.32 % -115.23 % -108.70 % 7.78 % 6.41 % - YoY % 74.51% -3,229.43% -137.20% -6.01% -1,497.17% 21.37% - Horiz. % -36,182.68% -141,965.69% -4,263.96% -1,797.66% -1,695.79% 121.37% 100.00%
ROE -25.42 % -17.73 % -46.24 % -50.36 % -10.43 % 0.70 % 1.16 % - YoY % -43.37% 61.66% 8.18% -382.84% -1,590.00% -39.66% - Horiz. % -2,191.38% -1,528.45% -3,986.21% -4,341.38% -899.14% 60.34% 100.00%
Per Share 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 0.04 0.02 1.02 4.81 4.92 5.40 9.09 -53.91% YoY % 100.00% -98.04% -78.79% -2.24% -8.89% -40.59% - Horiz. % 0.44% 0.22% 11.22% 52.92% 54.13% 59.41% 100.00%
EPS -1.02 -1.60 -2.77 -5.54 -5.35 0.42 0.69 - YoY % 36.25% 42.24% 50.00% -3.55% -1,373.81% -39.13% - Horiz. % -147.83% -231.88% -401.45% -802.90% -775.36% 60.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0900 0.0600 0.1100 0.5129 0.6036 0.5936 -31.96% YoY % -55.56% 50.00% -45.45% -78.55% -15.03% 1.68% - Horiz. % 6.74% 15.16% 10.11% 18.53% 86.40% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 590,792 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 0.04 0.01 0.53 2.32 2.32 2.44 4.07 -48.31% YoY % 300.00% -98.11% -77.16% 0.00% -4.92% -40.05% - Horiz. % 0.98% 0.25% 13.02% 57.00% 57.00% 59.95% 100.00%
EPS -1.02 -1.06 -1.45 -2.67 -2.53 0.19 0.31 - YoY % 3.77% 26.90% 45.69% -5.53% -1,431.58% -38.71% - Horiz. % -329.03% -341.94% -467.74% -861.29% -816.13% 61.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0400 0.0599 0.0314 0.0531 0.2423 0.2727 0.2657 -23.68% YoY % -33.22% 90.76% -40.87% -78.09% -11.15% 2.63% - Horiz. % 15.05% 22.54% 11.82% 19.98% 91.19% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 31/03/22 31/03/21 31/03/20 28/09/18 29/09/17 31/03/16 31/03/15 -
Price 0.0250 0.1300 0.0300 0.1500 0.2600 0.3450 0.3400 -
P/RPS 57.03 741.28 2.96 3.12 5.28 6.39 3.74 47.54% YoY % -92.31% 24,943.24% -5.13% -40.91% -17.37% 70.86% - Horiz. % 1,524.87% 19,820.32% 79.14% 83.42% 141.18% 170.86% 100.00%
P/EPS -2.46 -8.15 -1.08 -2.71 -4.86 82.14 49.28 - YoY % 69.82% -654.63% 60.15% 44.24% -105.92% 66.68% - Horiz. % -4.99% -16.54% -2.19% -5.50% -9.86% 166.68% 100.00%
EY -40.67 -12.28 -92.47 -36.93 -20.57 1.22 2.03 - YoY % -231.19% 86.72% -150.39% -79.53% -1,786.07% -39.90% - Horiz. % -2,003.45% -604.93% -4,555.17% -1,819.21% -1,013.30% 60.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.63 1.44 0.50 1.36 0.51 0.57 0.57 1.44% YoY % -56.25% 188.00% -63.24% 166.67% -10.53% 0.00% - Horiz. % 110.53% 252.63% 87.72% 238.60% 89.47% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 30/05/22 - 30/06/20 27/11/18 27/11/17 24/05/16 26/05/15 -
Price 0.0350 0.0550 0.1050 0.1250 0.2400 0.3500 0.3200 -
P/RPS 79.84 313.62 10.34 2.60 4.88 6.48 3.52 56.14% YoY % -74.54% 2,933.08% 297.69% -46.72% -24.69% 84.09% - Horiz. % 2,268.18% 8,909.66% 293.75% 73.86% 138.64% 184.09% 100.00%
P/EPS -3.44 -3.45 -3.78 -2.26 -4.49 83.33 46.38 - YoY % 0.29% 8.73% -67.26% 49.67% -105.39% 79.67% - Horiz. % -7.42% -7.44% -8.15% -4.87% -9.68% 179.67% 100.00%
EY -29.05 -29.02 -26.42 -44.32 -22.28 1.20 2.16 - YoY % -0.10% -9.84% 40.39% -98.92% -1,956.67% -44.44% - Horiz. % -1,344.91% -1,343.52% -1,223.15% -2,051.85% -1,031.48% 55.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.88 0.61 1.75 1.14 0.47 0.58 0.54 7.22% YoY % 44.26% -65.14% 53.51% 142.55% -18.97% 7.41% - Horiz. % 162.96% 112.96% 324.07% 211.11% 87.04% 107.41% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
DCBQtrRpt0322.pdf 
