Highlights

[DOLPHIN] QoQ TTM 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 -     93.21%    YoY -     93.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 13,353 9,715 9,566 10,207 10,634 12,067 28,133 -39.07%
  QoQ % 37.45% 1.56% -6.28% -4.02% -11.88% -57.11% -
  Horiz. % 47.46% 34.53% 34.00% 36.28% 37.80% 42.89% 100.00%
PBT -3,858 -57,744 -58,339 -58,415 -57,838 -8,825 -8,253 -39.68%
  QoQ % 93.32% 1.02% 0.13% -1.00% -555.39% -6.93% -
  Horiz. % 46.75% 699.67% 706.88% 707.80% 700.81% 106.93% 100.00%
Tax -74 112 119 107 761 235 204 -
  QoQ % -166.07% -5.88% 11.21% -85.94% 223.83% 15.20% -
  Horiz. % -36.27% 54.90% 58.33% 52.45% 373.04% 115.20% 100.00%
NP -3,932 -57,632 -58,220 -58,308 -57,077 -8,590 -8,049 -37.89%
  QoQ % 93.18% 1.01% 0.15% -2.16% -564.46% -6.72% -
  Horiz. % 48.85% 716.01% 723.32% 724.41% 709.12% 106.72% 100.00%
NP to SH -3,909 -57,583 -58,107 -58,185 -56,930 -8,459 -7,966 -37.71%
  QoQ % 93.21% 0.90% 0.13% -2.20% -573.01% -6.19% -
  Horiz. % 49.07% 722.86% 729.44% 730.42% 714.66% 106.19% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,285 67,347 67,786 68,515 67,711 20,657 36,182 -38.81%
  QoQ % -74.33% -0.65% -1.06% 1.19% 227.79% -42.91% -
  Horiz. % 47.77% 186.13% 187.35% 189.36% 187.14% 57.09% 100.00%
Net Worth 24,175 19,536 21,489 23,931 26,373 75,291 7,546,785 -97.80%
  QoQ % 23.75% -9.09% -10.20% -9.26% -64.97% -99.00% -
  Horiz. % 0.32% 0.26% 0.28% 0.32% 0.35% 1.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 24,175 19,536 21,489 23,931 26,373 75,291 7,546,785 -97.80%
  QoQ % 23.75% -9.09% -10.20% -9.26% -64.97% -99.00% -
  Horiz. % 0.32% 0.26% 0.28% 0.32% 0.35% 1.00% 100.00%
NOSH 244,200 244,200 244,200 244,200 244,200 233,100 221,964 6.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.76% 5.02% -
  Horiz. % 110.02% 110.02% 110.02% 110.02% 110.02% 105.02% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -29.45 % -593.23 % -608.61 % -571.26 % -536.74 % -71.19 % -28.61 % 1.94%
  QoQ % 95.04% 2.53% -6.54% -6.43% -653.95% -148.83% -
  Horiz. % 102.94% 2,073.51% 2,127.26% 1,996.71% 1,876.06% 248.83% 100.00%
ROE -16.17 % -294.75 % -270.40 % -243.13 % -215.86 % -11.24 % -0.11 % 2,660.14%
  QoQ % 94.51% -9.01% -11.22% -12.63% -1,820.46% -10,118.18% -
  Horiz. % 14,700.00% 267,954.53% 245,818.19% 221,027.27% 196,236.36% 10,218.18% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.47 3.98 3.92 4.18 4.35 5.18 12.67 -42.79%
  QoQ % 37.44% 1.53% -6.22% -3.91% -16.02% -59.12% -
  Horiz. % 43.17% 31.41% 30.94% 32.99% 34.33% 40.88% 100.00%
EPS -1.60 -23.58 -23.79 -23.83 -23.31 -3.63 -3.59 -41.57%
  QoQ % 93.21% 0.88% 0.17% -2.23% -542.15% -1.11% -
  Horiz. % 44.57% 656.82% 662.67% 663.79% 649.30% 101.11% 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 0.0990 0.0800 0.0880 0.0980 0.1080 0.3230 34.0000 -97.94%
  QoQ % 23.75% -9.09% -10.20% -9.26% -66.56% -99.05% -
  Horiz. % 0.29% 0.24% 0.26% 0.29% 0.32% 0.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 244,200
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.47 3.98 3.92 4.18 4.35 4.94 11.52 -39.05%
  QoQ % 37.44% 1.53% -6.22% -3.91% -11.94% -57.12% -
  Horiz. % 47.48% 34.55% 34.03% 36.28% 37.76% 42.88% 100.00%
EPS -1.60 -23.58 -23.79 -23.83 -23.31 -3.46 -3.26 -37.70%
  QoQ % 93.21% 0.88% 0.17% -2.23% -573.70% -6.13% -
  Horiz. % 49.08% 723.31% 729.75% 730.98% 715.03% 106.13% 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 0.0990 0.0800 0.0880 0.0980 0.1080 0.3083 30.9041 -97.80%
  QoQ % 23.75% -9.09% -10.20% -9.26% -64.97% -99.00% -
  Horiz. % 0.32% 0.26% 0.28% 0.32% 0.35% 1.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0900 0.1300 0.1100 0.1000 0.1750 0.2000 0.1750 -
P/RPS 1.65 3.27 2.81 2.39 4.02 3.86 1.38 12.61%
  QoQ % -49.54% 16.37% 17.57% -40.55% 4.15% 179.71% -
  Horiz. % 119.57% 236.96% 203.62% 173.19% 291.30% 279.71% 100.00%
P/EPS -5.62 -0.55 -0.46 -0.42 -0.75 -5.51 -4.88 9.84%
  QoQ % -921.82% -19.57% -9.52% 44.00% 86.39% -12.91% -
  Horiz. % 115.16% 11.27% 9.43% 8.61% 15.37% 112.91% 100.00%
EY -17.79 -181.39 -216.32 -238.27 -133.22 -18.14 -20.51 -9.03%
  QoQ % 90.19% 16.15% 9.21% -78.85% -634.40% 11.56% -
  Horiz. % 86.74% 884.40% 1,054.71% 1,161.73% 649.54% 88.44% 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 0.91 1.63 1.25 1.02 1.62 0.62 0.01 1,906.59%
  QoQ % -44.17% 30.40% 22.55% -37.04% 161.29% 6,100.00% -
  Horiz. % 9,100.00% 16,300.00% 12,500.00% 10,200.00% 16,200.00% 6,200.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/01/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.1050 0.1050 0.1100 0.1100 0.1450 0.1600 0.1900 -
P/RPS 1.92 2.64 2.81 2.63 3.33 3.09 1.50 17.84%
  QoQ % -27.27% -6.05% 6.84% -21.02% 7.77% 106.00% -
  Horiz. % 128.00% 176.00% 187.33% 175.33% 222.00% 206.00% 100.00%
P/EPS -6.56 -0.45 -0.46 -0.46 -0.62 -4.41 -5.29 15.38%
  QoQ % -1,357.78% 2.17% 0.00% 25.81% 85.94% 16.64% -
  Horiz. % 124.01% 8.51% 8.70% 8.70% 11.72% 83.36% 100.00%
EY -15.25 -224.57 -216.32 -216.61 -160.78 -22.68 -18.89 -13.26%
  QoQ % 93.21% -3.81% 0.13% -34.72% -608.91% -20.06% -
  Horiz. % 80.73% 1,188.83% 1,145.16% 1,146.69% 851.14% 120.06% 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 1.06 1.31 1.25 1.12 1.34 0.50 0.01 2,120.83%
  QoQ % -19.08% 4.80% 11.61% -16.42% 168.00% 4,900.00% -
  Horiz. % 10,600.00% 13,100.00% 12,500.00% 11,200.00% 13,400.00% 5,000.00% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers