[DOLPHIN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[DOLPHIN] DOLPHIN INTERNATIONAL BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 227.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 19,940 11,415 69,518 43,242 24,086 10,618 0 -
PBT -483 206 5,085 1,932 268 3,518 0 -
Tax -5 -189 -2,193 -1,483 -630 -404 0 -
NP -488 17 2,892 449 -362 3,114 0 -
-
NP to SH -494 5 2,892 461 -363 3,107 0 -
-
Tax Rate - 91.75% 43.13% 76.76% 235.07% 11.48% - -
Total Cost 20,428 11,398 66,626 42,793 24,448 7,504 0 -
-
Net Worth 8,420,454 83,316 60,909 51,268 36,501 3,648 0 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 8,420,454 83,316 60,909 51,268 36,501 3,648 0 -
NOSH 224,545 220,999 161,564 139,696 100,833 11,845 0 -
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -2.45% 0.15% 4.16% 1.04% -1.50% 29.33% 0.00% -
ROE -0.01% 0.01% 4.75% 0.90% -0.99% 85.16% 0.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.88 5.17 43.03 30.95 23.89 89.64 0.00 -
EPS -0.22 0.00 1.79 0.33 -0.36 26.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.50 0.377 0.377 0.367 0.362 0.308 0.00 -
Adjusted Per Share Value based on latest NOSH - 222,702
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.90 8.53 51.96 32.32 18.00 7.94 0.00 -
EPS -0.37 0.00 2.16 0.34 -0.27 2.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 62.9385 0.6228 0.4553 0.3832 0.2728 0.0273 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 - - -
Price 0.58 0.745 0.78 0.795 0.83 0.00 0.00 -
P/RPS 6.53 14.42 1.81 2.57 3.47 0.00 0.00 -
P/EPS -263.64 32,929.00 43.58 240.91 -230.56 0.00 0.00 -
EY -0.38 0.00 2.29 0.42 -0.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.98 2.07 2.17 2.29 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 29/02/16 27/11/15 28/08/15 05/06/15 - -
Price 0.48 0.64 0.725 0.78 0.695 0.00 0.00 -
P/RPS 5.41 12.39 1.68 2.52 2.91 0.00 0.00 -
P/EPS -218.18 28,288.00 40.50 236.36 -193.06 0.00 0.00 -
EY -0.46 0.00 2.47 0.42 -0.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.70 1.92 2.13 1.92 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