Highlights

[DOLPHIN] YoY Quarter Result on 2017-12-31 [#4]

Stock [DOLPHIN]: DOLPHIN INTERNATIONAL BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -1,962.61%    YoY -     -2,272.34%
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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers