[DOLPHIN] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -264.19%
YoY- -593.72%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,390 10,634 6,061 3,937 1,817 44,136 38,130 -89.02%
PBT -2,191 -57,838 -6,649 -4,104 -1,614 -4,519 -2,456 -7.33%
Tax 0 761 646 642 654 -103 -32 -
NP -2,191 -57,077 -6,003 -3,462 -960 -4,622 -2,488 -8.13%
-
NP to SH -2,196 -56,930 -5,901 -3,427 -941 -4,626 -2,475 -7.67%
-
Tax Rate - - - - - - - -
Total Cost 3,581 67,711 12,064 7,399 2,777 48,758 40,618 -80.22%
-
Net Worth 23,931 26,373 75,291 7,566,104 7,814,400 78,931 81,831 -55.97%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 23,931 26,373 75,291 7,566,104 7,814,400 78,931 81,831 -55.97%
NOSH 244,200 244,200 233,100 222,532 222,000 221,718 222,972 6.25%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -157.63% -536.74% -99.04% -87.93% -52.83% -10.47% -6.53% -
ROE -9.18% -215.86% -7.84% -0.05% -0.01% -5.86% -3.02% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.57 4.35 2.60 1.77 0.82 19.91 17.10 -89.66%
EPS -0.90 -24.98 -2.66 -1.54 -0.42 -2.08 -1.11 -13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.108 0.323 34.00 35.20 0.356 0.367 -58.56%
Adjusted Per Share Value based on latest NOSH - 221,964
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.04 7.95 4.53 2.94 1.36 32.99 28.50 -89.02%
EPS -1.64 -42.55 -4.41 -2.56 -0.70 -3.46 -1.85 -7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1789 0.1971 0.5628 56.5527 58.4086 0.59 0.6116 -55.96%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.10 0.175 0.20 0.175 0.305 0.365 0.37 -
P/RPS 17.57 4.02 7.69 9.89 37.26 1.83 2.16 304.97%
P/EPS -11.12 -0.75 -7.90 -11.36 -71.96 -17.49 -33.33 -51.92%
EY -8.99 -133.22 -12.66 -8.80 -1.39 -5.72 -3.00 107.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.62 0.62 0.01 0.01 1.03 1.01 0.65%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 -
Price 0.11 0.145 0.16 0.19 0.26 0.30 0.375 -
P/RPS 19.33 3.33 6.15 10.74 31.77 1.51 2.19 327.66%
P/EPS -12.23 -0.62 -6.32 -12.34 -61.34 -14.38 -33.78 -49.23%
EY -8.18 -160.78 -15.82 -8.11 -1.63 -6.95 -2.96 97.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.34 0.50 0.01 0.01 0.84 1.02 6.43%

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