[DOLPHIN] QoQ 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- -99.79%
YoY- -99.84%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
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 6,006 18,190 8,525 11,415 26,276 19,156 13,468 -41.48%
PBT -2,063 -1,973 -689 206 3,153 1,664 -3,250 -26.03%
Tax -71 -27 184 -189 -710 -853 -226 -53.62%
NP -2,134 -2,000 -505 17 2,443 811 -3,476 -27.65%
-
NP to SH -2,151 -1,981 -499 5 2,431 824 -3,470 -27.19%
-
Tax Rate - - - 91.75% 22.52% 51.26% - -
Total Cost 8,140 20,190 9,030 11,398 23,833 18,345 16,944 -38.52%
-
Net Worth 79,186 81,688 8,505,681 83,316 83,316 81,731 67,899 10.74%
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 79,186 81,688 8,505,681 83,316 83,316 81,731 67,899 10.74%
NOSH 222,434 222,584 226,818 220,999 220,999 222,702 187,567 11.97%
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 -35.53% -11.00% -5.92% 0.15% 9.30% 4.23% -25.81% -
ROE -2.72% -2.43% -0.01% 0.01% 2.92% 1.01% -5.11% -
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 2.70 8.17 3.76 5.17 11.89 8.60 7.18 -47.74%
EPS -0.97 -0.89 -0.22 0.00 1.10 0.37 -1.85 -34.84%
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 4.49 13.60 6.37 8.53 19.64 14.32 10.07 -41.49%
EPS -1.61 -1.48 -0.37 0.00 1.82 0.62 -2.59 -27.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5919 0.6106 63.5755 0.6228 0.6228 0.6109 0.5075 10.74%
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 13.52 4.53 15.43 14.42 6.56 9.24 11.56 10.95%
P/EPS -37.74 -41.57 -263.64 32,929.00 70.91 214.86 -44.86 -10.83%
EY -2.65 -2.41 -0.38 0.00 1.41 0.47 -2.23 12.13%
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 11.11 4.59 12.77 12.39 6.10 9.07 9.68 9.57%
P/EPS -31.02 -42.13 -218.18 28,288.00 65.91 210.81 -37.57 -11.93%
EY -3.22 -2.37 -0.46 0.00 1.52 0.47 -2.66 13.51%
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