[DOLPHIN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[DOLPHIN] DOLPHIN INTERNATIONAL BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -99.31%
YoY- -99.84%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 44,136 50,840 39,880 45,660 69,518 57,656 48,172 -5.64%
PBT -4,519 -3,274 -966 824 5,085 2,576 536 -
Tax -103 -42 -10 -756 -2,193 -1,977 -1,260 -81.02%
NP -4,622 -3,317 -976 68 2,892 598 -724 242.20%
-
NP to SH -4,626 -3,300 -988 20 2,892 614 -726 241.77%
-
Tax Rate - - - 91.75% 43.13% 76.75% 235.07% -
Total Cost 48,758 54,157 40,856 45,592 66,626 57,057 48,896 -0.18%
-
Net Worth 78,931 81,831 8,420,454 83,316 60,909 51,268 36,501 66.83%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 78,931 81,831 8,420,454 83,316 60,909 51,268 36,501 66.83%
NOSH 221,718 222,972 224,545 220,999 161,564 139,696 100,833 68.69%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -10.47% -6.53% -2.45% 0.15% 4.16% 1.04% -1.50% -
ROE -5.86% -4.03% -0.01% 0.02% 4.75% 1.20% -1.99% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.91 22.80 17.76 20.66 43.03 41.27 47.77 -44.05%
EPS -2.08 -1.48 -0.44 0.00 1.79 0.44 -0.72 102.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.367 37.50 0.377 0.377 0.367 0.362 -1.10%
Adjusted Per Share Value based on latest NOSH - 220,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.99 38.00 29.81 34.13 51.96 43.09 36.01 -5.64%
EPS -3.46 -2.47 -0.74 0.01 2.16 0.46 -0.54 243.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.6116 62.9385 0.6228 0.4553 0.3832 0.2728 66.84%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.365 0.37 0.58 0.745 0.78 0.795 0.83 -
P/RPS 1.83 1.62 3.27 3.61 1.81 1.93 1.74 3.40%
P/EPS -17.49 -25.00 -131.82 8,232.25 43.58 180.68 -115.28 -71.39%
EY -5.72 -4.00 -0.76 0.01 2.29 0.55 -0.87 248.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 0.02 1.98 2.07 2.17 2.29 -41.15%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 27/11/15 28/08/15 -
Price 0.30 0.375 0.48 0.64 0.725 0.78 0.695 -
P/RPS 1.51 1.64 2.70 3.10 1.68 1.89 1.45 2.72%
P/EPS -14.38 -25.34 -109.09 7,072.00 40.50 177.27 -96.53 -71.73%
EY -6.95 -3.95 -0.92 0.01 2.47 0.56 -1.04 252.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.02 0.01 1.70 1.92 2.13 1.92 -42.22%

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