[DOLPHIN] QoQ Quarter Result on 30-Sep-2023 [#1]

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 88.28%
YoY- -50.15%
Quarter Report
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 3,635 3,696 3,299 4,549 4,722 4,275 3,634 0.01%
PBT -1,014 -1,453 -12,254 6,112 -1,119 -931 -11,670 -80.29%
Tax 0 0 -42 -11 -34 -16 -32 -
NP -1,014 -1,453 -12,296 6,101 -1,153 -947 -11,702 -80.33%
-
NP to SH -1,033 -1,458 -12,442 5,974 -1,049 -971 -11,745 -80.13%
-
Tax Rate - - - 0.18% - - - -
Total Cost 4,649 5,149 15,595 -1,552 5,875 5,222 15,336 -54.77%
-
Net Worth 30,102 30,500 33,447 45,488 38,798 40,136 23,210 18.87%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 30,102 30,500 33,447 45,488 38,798 40,136 23,210 18.87%
NOSH 133,788 133,788 1,337,883 1,337,883 1,337,883 1,337,883 1,055,008 -74.66%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -27.90% -39.31% -372.72% 134.12% -24.42% -22.15% -322.01% -
ROE -3.43% -4.78% -37.20% 13.13% -2.70% -2.42% -50.60% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.72 0.28 0.25 0.34 0.35 0.32 0.34 298.48%
EPS -0.76 -0.11 -0.92 0.46 -0.09 -0.07 -1.11 -22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.225 0.023 0.025 0.034 0.029 0.03 0.022 369.17%
Adjusted Per Share Value based on latest NOSH - 133,788
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.72 2.76 2.47 3.40 3.53 3.20 2.72 0.00%
EPS -0.76 -1.09 -9.30 4.47 -0.78 -0.73 -8.78 -80.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.225 0.228 0.25 0.34 0.29 0.30 0.1735 18.86%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.165 0.29 0.01 0.01 0.025 0.02 0.045 -
P/RPS 6.07 104.05 4.06 2.94 7.08 6.26 13.06 -39.91%
P/EPS -21.37 -263.76 -1.08 2.24 -31.88 -27.56 -4.04 202.66%
EY -4.68 -0.38 -93.00 44.65 -3.14 -3.63 -24.74 -66.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 12.61 0.40 0.29 0.86 0.67 2.05 -49.66%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 30/11/23 30/08/23 19/05/23 22/02/23 23/11/22 30/08/22 -
Price 0.17 0.195 0.025 0.015 0.015 0.025 0.035 -
P/RPS 6.26 69.96 10.14 4.41 4.25 7.82 10.16 -27.52%
P/EPS -22.02 -177.36 -2.69 3.36 -19.13 -34.45 -3.14 265.07%
EY -4.54 -0.56 -37.20 29.77 -5.23 -2.90 -31.81 -72.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 8.48 1.00 0.44 0.52 0.83 1.59 -38.78%

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