[DOLPHIN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[DOLPHIN] DOLPHIN INTERNATIONAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 370.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 50,840 39,880 45,660 69,518 57,656 48,172 42,472 12.70%
PBT -3,274 -966 824 5,085 2,576 536 14,072 -
Tax -42 -10 -756 -2,193 -1,977 -1,260 -1,616 -91.16%
NP -3,317 -976 68 2,892 598 -724 12,456 -
-
NP to SH -3,300 -988 20 2,892 614 -726 12,428 -
-
Tax Rate - - 91.75% 43.13% 76.75% 235.07% 11.48% -
Total Cost 54,157 40,856 45,592 66,626 57,057 48,896 30,016 48.04%
-
Net Worth 81,831 8,420,454 83,316 60,909 51,268 36,501 3,648 690.88%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 81,831 8,420,454 83,316 60,909 51,268 36,501 3,648 690.88%
NOSH 222,972 224,545 220,999 161,564 139,696 100,833 11,845 603.86%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.53% -2.45% 0.15% 4.16% 1.04% -1.50% 29.33% -
ROE -4.03% -0.01% 0.02% 4.75% 1.20% -1.99% 340.65% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.80 17.76 20.66 43.03 41.27 47.77 358.56 -83.98%
EPS -1.48 -0.44 0.00 1.79 0.44 -0.72 104.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.367 37.50 0.377 0.377 0.367 0.362 0.308 12.35%
Adjusted Per Share Value based on latest NOSH - 220,999
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.00 29.81 34.13 51.96 43.09 36.01 31.75 12.68%
EPS -2.47 -0.74 0.01 2.16 0.46 -0.54 9.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6116 62.9385 0.6228 0.4553 0.3832 0.2728 0.0273 690.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 - -
Price 0.37 0.58 0.745 0.78 0.795 0.83 0.00 -
P/RPS 1.62 3.27 3.61 1.81 1.93 1.74 0.00 -
P/EPS -25.00 -131.82 8,232.25 43.58 180.68 -115.28 0.00 -
EY -4.00 -0.76 0.01 2.29 0.55 -0.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.02 1.98 2.07 2.17 2.29 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 27/11/15 28/08/15 05/06/15 -
Price 0.375 0.48 0.64 0.725 0.78 0.695 0.00 -
P/RPS 1.64 2.70 3.10 1.68 1.89 1.45 0.00 -
P/EPS -25.34 -109.09 7,072.00 40.50 177.27 -96.53 0.00 -
EY -3.95 -0.92 0.01 2.47 0.56 -1.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.01 1.70 1.92 2.13 1.92 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