Highlights

[DOLPHIN] YoY Quarter Result on 2016-12-31 [#4]

Stock [DOLPHIN]: DOLPHIN INTERNATIONAL BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -8.58%    YoY -     -188.48%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


FEATURED EVENT
 

201  166  471  1320 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.02+0.005 
 TRC 0.58+0.005 
 HSI-H4Y 0.21-0.005 
 HSI-C3W 0.385+0.01 
 PERMAJU 0.40+0.01 
 SAPNRG-WA 0.100.00 
 EAH-WE 0.010.00 
 SEACERA 0.33+0.015 
 ARMADA 0.22-0.005 
 VSOLAR 0.18+0.01 

SPONSORED POSTS

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