[DOLPHIN] YoY Quarter Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
Revenue 8,211 4,573 6,006 26,276 0 - - - YoY % 79.55% -23.86% -77.14% 0.00% - - - Horiz. % 31.25% 17.40% 22.86% 100.00% - - -
PBT 2,697 -51,189 -2,063 3,153 0 - - - YoY % 105.27% -2,381.29% -165.43% 0.00% - - - Horiz. % 85.54% -1,623.50% -65.43% 100.00% - - -
Tax -71 115 -71 -710 0 - - - YoY % -161.74% 261.97% 90.00% 0.00% - - - Horiz. % 10.00% -16.20% 10.00% 100.00% - - -
NP 2,626 -51,074 -2,134 2,443 0 - - - YoY % 105.14% -2,293.35% -187.35% 0.00% - - - Horiz. % 107.49% -2,090.63% -87.35% 100.00% - - -
NP to SH 2,645 -51,029 -2,151 2,431 0 - - - YoY % 105.18% -2,272.34% -188.48% 0.00% - - - Horiz. % 108.80% -2,099.09% -88.48% 100.00% - - -
Tax Rate 2.63 % - % - % 22.52 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 11.68% 0.00% 0.00% 100.00% - - -
Total Cost 5,585 55,647 8,140 23,833 0 - - - YoY % -89.96% 583.62% -65.85% 0.00% - - - Horiz. % 23.43% 233.49% 34.15% 100.00% - - -
Net Worth 24,175 26,373 79,186 83,316 - - - - YoY % -8.33% -66.69% -4.96% 0.00% - - - Horiz. % 29.02% 31.65% 95.04% 100.00% - - -
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
Net Worth 24,175 26,373 79,186 83,316 - - - - YoY % -8.33% -66.69% -4.96% 0.00% - - - Horiz. % 29.02% 31.65% 95.04% 100.00% - - -
NOSH 244,200 244,200 222,434 220,999 - - - - YoY % 0.00% 9.78% 0.65% 0.00% - - - Horiz. % 110.50% 110.50% 100.65% 100.00% - - -
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
NP Margin 31.98 % -1,116.86 % -35.53 % 9.30 % - % - % - % - YoY % 102.86% -3,043.43% -482.04% 0.00% - - - Horiz. % 343.87% -12,009.25% -382.04% 100.00% - - -
ROE 10.94 % -193.49 % -2.72 % 2.92 % - % - % - % - YoY % 105.65% -7,013.60% -193.15% 0.00% - - - Horiz. % 374.66% -6,626.37% -93.15% 100.00% - - -
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
RPS 3.36 1.87 2.70 11.89 - - - - YoY % 79.68% -30.74% -77.29% 0.00% - - - Horiz. % 28.26% 15.73% 22.71% 100.00% - - -
EPS 1.08 -20.90 -0.97 1.10 0.00 - - - YoY % 105.17% -2,054.64% -188.18% 0.00% - - - Horiz. % 98.18% -1,900.00% -88.18% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.0990 0.1080 0.3560 0.3770 0.0000 - - - YoY % -8.33% -69.66% -5.57% 0.00% - - - Horiz. % 26.26% 28.65% 94.43% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 244,200 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
RPS 3.36 1.87 2.46 10.76 - - - - YoY % 79.68% -23.98% -77.14% 0.00% - - - Horiz. % 31.23% 17.38% 22.86% 100.00% - - -
EPS 1.08 -20.90 -0.88 1.00 0.00 - - - YoY % 105.17% -2,275.00% -188.00% 0.00% - - - Horiz. % 108.00% -2,090.00% -88.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.0990 0.1080 0.3243 0.3412 0.0000 - - - YoY % -8.33% -66.70% -4.95% 0.00% - - - Horiz. % 29.02% 31.65% 95.05% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 - - - -
Price 0.0900 0.1750 0.3650 0.7800 0.0000 - - -
P/RPS 2.68 9.35 13.52 6.56 0.00 - - - YoY % -71.34% -30.84% 106.10% 0.00% - - - Horiz. % 40.85% 142.53% 206.10% 100.00% - - -
P/EPS 8.31 -0.84 -37.74 70.91 0.00 - - - YoY % 1,089.29% 97.77% -153.22% 0.00% - - - Horiz. % 11.72% -1.18% -53.22% 100.00% - - -
EY 12.03 -119.41 -2.65 1.41 0.00 - - - YoY % 110.07% -4,406.04% -287.94% 0.00% - - - Horiz. % 853.19% -8,468.79% -187.94% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.91 1.62 1.03 2.07 0.00 - - - YoY % -43.83% 57.28% -50.24% 0.00% - - - Horiz. % 43.96% 78.26% 49.76% 100.00% - - -
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
Date 31/01/19 28/02/18 28/02/17 29/02/16 - - - -
Price 0.1050 0.1450 0.3000 0.7250 0.0000 - - -
P/RPS 3.12 7.74 11.11 6.10 0.00 - - - YoY % -59.69% -30.33% 82.13% 0.00% - - - Horiz. % 51.15% 126.89% 182.13% 100.00% - - -
P/EPS 9.69 -0.69 -31.02 65.91 0.00 - - - YoY % 1,504.35% 97.78% -147.06% 0.00% - - - Horiz. % 14.70% -1.05% -47.06% 100.00% - - -
EY 10.32 -144.11 -3.22 1.52 0.00 - - - YoY % 107.16% -4,375.47% -311.84% 0.00% - - - Horiz. % 678.95% -9,480.92% -211.84% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.06 1.34 0.84 1.92 0.00 - - - YoY % -20.90% 59.52% -56.25% 0.00% - - - Horiz. % 55.21% 69.79% 43.75% 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
Dolphin Quarterly report Q42015.pdf 
