[DOLPHIN] QoQ 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- 123.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 8,525 11,415 26,276 19,156 13,468 10,618 0 -
PBT -689 206 3,153 1,664 -3,250 3,518 0 -
Tax 184 -189 -710 -853 -226 -404 0 -
NP -505 17 2,443 811 -3,476 3,114 0 -
-
NP to SH -499 5 2,431 824 -3,470 3,107 0 -
-
Tax Rate - 91.75% 22.52% 51.26% - 11.48% - -
Total Cost 9,030 11,398 23,833 18,345 16,944 7,504 0 -
-
Net Worth 8,505,681 83,316 83,316 81,731 67,899 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 8,505,681 83,316 83,316 81,731 67,899 3,648 0 -
NOSH 226,818 220,999 220,999 222,702 187,567 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 -5.92% 0.15% 9.30% 4.23% -25.81% 29.33% 0.00% -
ROE -0.01% 0.01% 2.92% 1.01% -5.11% 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 3.76 5.17 11.89 8.60 7.18 89.64 0.00 -
EPS -0.22 0.00 1.10 0.37 -1.85 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 6.37 8.53 19.64 14.32 10.07 7.94 0.00 -
EPS -0.37 0.00 1.82 0.62 -2.59 2.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 63.5755 0.6228 0.6228 0.6109 0.5075 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 15.43 14.42 6.56 9.24 11.56 0.00 0.00 -
P/EPS -263.64 32,929.00 70.91 214.86 -44.86 0.00 0.00 -
EY -0.38 0.00 1.41 0.47 -2.23 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 12.77 12.39 6.10 9.07 9.68 0.00 0.00 -
P/EPS -218.18 28,288.00 65.91 210.81 -37.57 0.00 0.00 -
EY -0.46 0.00 1.52 0.47 -2.66 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