Highlights

[DOLPHIN] QoQ Quarter Result on 2018-12-31 [#4]

Stock [DOLPHIN]: DOLPHIN INTERNATIONAL BHD
Announcement Date 31-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     235.64%    YoY -     105.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,623 8,211 2,273 1,479 1,390 4,573 2,124 -16.43%
  QoQ % -80.23% 261.24% 53.68% 6.40% -69.60% 115.30% -
  Horiz. % 76.41% 386.58% 107.02% 69.63% 65.44% 215.30% 100.00%
PBT 1,319 2,697 -1,950 -2,414 -2,191 -51,189 -2,545 -
  QoQ % -51.09% 238.31% 19.22% -10.18% 95.72% -1,911.36% -
  Horiz. % -51.83% -105.97% 76.62% 94.85% 86.09% 2,011.36% 100.00%
Tax 0 -71 -3 0 0 115 4 -
  QoQ % 0.00% -2,266.67% 0.00% 0.00% 0.00% 2,775.00% -
  Horiz. % 0.00% -1,775.00% -75.00% 0.00% 0.00% 2,875.00% 100.00%
NP 1,319 2,626 -1,953 -2,414 -2,191 -51,074 -2,541 -
  QoQ % -49.77% 234.46% 19.10% -10.18% 95.71% -1,910.00% -
  Horiz. % -51.91% -103.35% 76.86% 95.00% 86.23% 2,010.00% 100.00%
NP to SH 1,196 2,645 -1,950 -2,408 -2,196 -51,029 -2,474 -
  QoQ % -54.78% 235.64% 19.02% -9.65% 95.70% -1,962.61% -
  Horiz. % -48.34% -106.91% 78.82% 97.33% 88.76% 2,062.61% 100.00%
Tax Rate - % 2.63 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 304 5,585 4,226 3,893 3,581 55,647 4,665 -83.83%
  QoQ % -94.56% 32.16% 8.55% 8.71% -93.56% 1,092.86% -
  Horiz. % 6.52% 119.72% 90.59% 83.45% 76.76% 1,192.86% 100.00%
Net Worth 25,152 24,175 19,536 21,489 23,931 26,373 75,291 -51.89%
  QoQ % 4.04% 23.75% -9.09% -10.20% -9.26% -64.97% -
  Horiz. % 33.41% 32.11% 25.95% 28.54% 31.79% 35.03% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 25,152 24,175 19,536 21,489 23,931 26,373 75,291 -51.89%
  QoQ % 4.04% 23.75% -9.09% -10.20% -9.26% -64.97% -
  Horiz. % 33.41% 32.11% 25.95% 28.54% 31.79% 35.03% 100.00%
NOSH 244,200 244,200 244,200 244,200 244,200 244,200 233,100 3.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 104.76% 104.76% 104.76% 104.76% 104.76% 104.76% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 81.27 % 31.98 % -85.92 % -163.22 % -157.63 % -1,116.86 % -119.63 % -
  QoQ % 154.13% 137.22% 47.36% -3.55% 85.89% -833.60% -
  Horiz. % -67.93% -26.73% 71.82% 136.44% 131.76% 933.60% 100.00%
ROE 4.75 % 10.94 % -9.98 % -11.21 % -9.18 % -193.49 % -3.29 % -
  QoQ % -56.58% 209.62% 10.97% -22.11% 95.26% -5,781.16% -
  Horiz. % -144.38% -332.52% 303.34% 340.73% 279.03% 5,881.16% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 0.66 3.36 0.93 0.61 0.57 1.87 0.91 -19.29%
  QoQ % -80.36% 261.29% 52.46% 7.02% -69.52% 105.49% -
  Horiz. % 72.53% 369.23% 102.20% 67.03% 62.64% 205.49% 100.00%
EPS 0.49 1.08 -0.80 -0.99 -0.90 -20.90 -1.06 -
  QoQ % -54.63% 235.00% 19.19% -10.00% 95.69% -1,871.70% -
  Horiz. % -46.23% -101.89% 75.47% 93.40% 84.91% 1,971.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1030 0.0990 0.0800 0.0880 0.0980 0.1080 0.3230 -53.36%
  QoQ % 4.04% 23.75% -9.09% -10.20% -9.26% -66.56% -
  Horiz. % 31.89% 30.65% 24.77% 27.24% 30.34% 33.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 244,200
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 0.66 3.36 0.93 0.61 0.57 1.87 0.87 -16.83%
  QoQ % -80.36% 261.29% 52.46% 7.02% -69.52% 114.94% -
  Horiz. % 75.86% 386.21% 106.90% 70.11% 65.52% 214.94% 100.00%
EPS 0.49 1.08 -0.80 -0.99 -0.90 -20.90 -1.01 -
  QoQ % -54.63% 235.00% 19.19% -10.00% 95.69% -1,969.31% -
  Horiz. % -48.51% -106.93% 79.21% 98.02% 89.11% 2,069.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1030 0.0990 0.0800 0.0880 0.0980 0.1080 0.3083 -51.88%
  QoQ % 4.04% 23.75% -9.09% -10.20% -9.26% -64.97% -
  Horiz. % 33.41% 32.11% 25.95% 28.54% 31.79% 35.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1400 0.0900 0.1300 0.1100 0.1000 0.1750 0.2000 -
P/RPS 21.06 2.68 13.97 18.16 17.57 9.35 21.95 -2.72%
  QoQ % 685.82% -80.82% -23.07% 3.36% 87.91% -57.40% -
  Horiz. % 95.95% 12.21% 63.64% 82.73% 80.05% 42.60% 100.00%
P/EPS 28.59 8.31 -16.28 -11.16 -11.12 -0.84 -18.84 -
  QoQ % 244.04% 151.04% -45.88% -0.36% -1,223.81% 95.54% -
  Horiz. % -151.75% -44.11% 86.41% 59.24% 59.02% 4.46% 100.00%
EY 3.50 12.03 -6.14 -8.96 -8.99 -119.41 -5.31 -
  QoQ % -70.91% 295.93% 31.47% 0.33% 92.47% -2,148.78% -
  Horiz. % -65.91% -226.55% 115.63% 168.74% 169.30% 2,248.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.36 0.91 1.63 1.25 1.02 1.62 0.62 68.90%
  QoQ % 49.45% -44.17% 30.40% 22.55% -37.04% 161.29% -
  Horiz. % 219.35% 146.77% 262.90% 201.61% 164.52% 261.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 31/01/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.1200 0.1050 0.1050 0.1100 0.1100 0.1450 0.1600 -
P/RPS 18.06 3.12 11.28 18.16 19.33 7.74 17.56 1.89%
  QoQ % 478.85% -72.34% -37.89% -6.05% 149.74% -55.92% -
  Horiz. % 102.85% 17.77% 64.24% 103.42% 110.08% 44.08% 100.00%
P/EPS 24.50 9.69 -13.15 -11.16 -12.23 -0.69 -15.08 -
  QoQ % 152.84% 173.69% -17.83% 8.75% -1,672.46% 95.42% -
  Horiz. % -162.47% -64.26% 87.20% 74.01% 81.10% 4.58% 100.00%
EY 4.08 10.32 -7.61 -8.96 -8.18 -144.11 -6.63 -
  QoQ % -60.47% 235.61% 15.07% -9.54% 94.32% -2,073.60% -
  Horiz. % -61.54% -155.66% 114.78% 135.14% 123.38% 2,173.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 1.06 1.31 1.25 1.12 1.34 0.50 76.35%
  QoQ % 10.38% -19.08% 4.80% 11.61% -16.42% 168.00% -
  Horiz. % 234.00% 212.00% 262.00% 250.00% 224.00% 268.00% 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 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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers