[DOLPHIN] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[DOLPHIN] DOLPHIN INTERNATIONAL BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -105.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 45,660 69,518 57,656 48,172 42,472 0 0 -
PBT 824 5,085 2,576 536 14,072 0 0 -
Tax -756 -2,193 -1,977 -1,260 -1,616 0 0 -
NP 68 2,892 598 -724 12,456 0 0 -
-
NP to SH 20 2,892 614 -726 12,428 0 0 -
-
Tax Rate 91.75% 43.13% 76.75% 235.07% 11.48% - - -
Total Cost 45,592 66,626 57,057 48,896 30,016 0 0 -
-
Net Worth 83,316 60,909 51,268 36,501 3,648 0 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 83,316 60,909 51,268 36,501 3,648 0 0 -
NOSH 220,999 161,564 139,696 100,833 11,845 0 0 -
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.15% 4.16% 1.04% -1.50% 29.33% 0.00% 0.00% -
ROE 0.02% 4.75% 1.20% -1.99% 340.65% 0.00% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.66 43.03 41.27 47.77 358.56 0.00 0.00 -
EPS 0.00 1.79 0.44 -0.72 104.92 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.377 0.377 0.367 0.362 0.308 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 187,567
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 34.13 51.96 43.09 36.01 31.75 0.00 0.00 -
EPS 0.01 2.16 0.46 -0.54 9.29 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6228 0.4553 0.3832 0.2728 0.0273 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 - - - -
Price 0.745 0.78 0.795 0.83 0.00 0.00 0.00 -
P/RPS 3.61 1.81 1.93 1.74 0.00 0.00 0.00 -
P/EPS 8,232.25 43.58 180.68 -115.28 0.00 0.00 0.00 -
EY 0.01 2.29 0.55 -0.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.07 2.17 2.29 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 27/11/15 28/08/15 05/06/15 - - -
Price 0.64 0.725 0.78 0.695 0.00 0.00 0.00 -
P/RPS 3.10 1.68 1.89 1.45 0.00 0.00 0.00 -
P/EPS 7,072.00 40.50 177.27 -96.53 0.00 0.00 0.00 -
EY 0.01 2.47 0.56 -1.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.92 2.13 1.92 0.00 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment