[DOLPHIN] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[DOLPHIN] DOLPHIN INTERNATIONAL BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -111.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 70,238 69,441 43,242 24,086 10,618 0 -
PBT 1,772 5,084 1,932 268 3,518 0 -
Tax -2,009 -2,224 -1,483 -630 -404 0 -
NP -237 2,860 449 -362 3,114 0 -
-
NP to SH -242 2,860 461 -363 3,107 0 -
-
Tax Rate 113.37% 43.75% 76.76% 235.07% 11.48% - -
Total Cost 70,475 66,581 42,793 24,448 7,504 0 -
-
Net Worth 0 83,316 81,731 67,899 3,648 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 0 83,316 81,731 67,899 3,648 0 -
NOSH 220,999 220,999 222,702 187,567 11,845 0 -
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -0.34% 4.12% 1.04% -1.50% 29.33% 0.00% -
ROE 0.00% 3.43% 0.56% -0.53% 85.16% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 31.78 31.42 19.42 12.84 89.64 0.00 -
EPS -0.11 1.29 0.21 -0.19 26.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.377 0.367 0.362 0.308 0.00 -
Adjusted Per Share Value based on latest NOSH - 187,567
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 52.50 51.90 32.32 18.00 7.94 0.00 -
EPS -0.18 2.14 0.34 -0.27 2.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6228 0.6109 0.5075 0.0273 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 - - -
Price 0.745 0.78 0.795 0.83 0.00 0.00 -
P/RPS 2.34 2.48 4.09 6.46 0.00 0.00 -
P/EPS -680.35 60.27 384.05 -428.87 0.00 0.00 -
EY -0.15 1.66 0.26 -0.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.07 2.17 2.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 31/05/16 29/02/16 - - - - -
Price 0.64 0.725 0.00 0.00 0.00 0.00 -
P/RPS 2.01 2.31 0.00 0.00 0.00 0.00 -
P/EPS -584.46 56.02 0.00 0.00 0.00 0.00 -
EY -0.17 1.78 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.92 0.00 0.00 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