[DOLPHIN] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -623.56%
YoY- -1130.65%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 6,856 5,738 5,560 10,634 8,081 7,874 7,268 -3.81%
PBT -8,740 -9,210 -8,764 -57,838 -8,865 -8,208 -6,456 22.35%
Tax -4 0 0 761 861 1,284 2,616 -
NP -8,744 -9,210 -8,764 -57,077 -8,004 -6,924 -3,840 72.99%
-
NP to SH -8,738 -9,208 -8,784 -56,930 -7,868 -6,854 -3,764 75.23%
-
Tax Rate - - - - - - - -
Total Cost 15,600 14,948 14,324 67,711 16,085 14,798 11,108 25.38%
-
Net Worth 19,536 21,489 23,931 26,373 75,291 7,566,104 7,814,400 -98.15%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 19,536 21,489 23,931 26,373 75,291 7,566,104 7,814,400 -98.15%
NOSH 244,200 244,200 244,200 244,200 233,100 222,532 222,000 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -127.54% -160.51% -157.63% -536.74% -99.04% -87.93% -52.83% -
ROE -44.73% -42.85% -36.70% -215.86% -10.45% -0.09% -0.05% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.81 2.35 2.28 4.35 3.47 3.54 3.27 -9.60%
EPS -3.57 -3.78 -3.60 -24.98 -3.55 -3.08 -1.68 65.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.088 0.098 0.108 0.323 34.00 35.20 -98.26%
Adjusted Per Share Value based on latest NOSH - 244,200
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.12 4.29 4.16 7.95 6.04 5.89 5.43 -3.83%
EPS -6.53 -6.88 -6.57 -42.55 -5.88 -5.12 -2.81 75.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1606 0.1789 0.1971 0.5628 56.5527 58.4086 -98.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.13 0.11 0.10 0.175 0.20 0.175 0.305 -
P/RPS 4.63 4.68 4.39 4.02 5.77 4.95 9.32 -37.24%
P/EPS -3.63 -2.92 -2.78 -0.75 -5.93 -5.68 -17.99 -65.56%
EY -27.53 -34.28 -35.97 -133.22 -16.88 -17.60 -5.56 190.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.25 1.02 1.62 0.62 0.01 0.01 2874.72%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 30/05/17 -
Price 0.105 0.11 0.11 0.145 0.16 0.19 0.26 -
P/RPS 3.74 4.68 4.83 3.33 4.62 5.37 7.94 -39.43%
P/EPS -2.93 -2.92 -3.06 -0.62 -4.74 -6.17 -15.33 -66.78%
EY -34.08 -34.28 -32.70 -160.78 -21.10 -16.21 -6.52 200.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.25 1.12 1.34 0.50 0.01 0.01 2471.73%

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