[DOLPHIN] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[DOLPHIN] DOLPHIN INTERNATIONAL BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 1.21%
YoY- 59.24%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 16,266 16,845 17,180 15,423 13,814 10,431 8,656 52.22%
PBT -8,714 -8,192 -7,608 -14,922 -15,012 -15,044 -36,675 -61.60%
Tax -87 -103 -93 -338 -308 -292 -490 -68.37%
NP -8,801 -8,295 -7,701 -15,260 -15,320 -15,336 -37,165 -61.68%
-
NP to SH -8,975 -8,488 -7,791 -15,217 -15,404 -15,380 -37,158 -61.18%
-
Tax Rate - - - - - - - -
Total Cost 25,067 25,140 24,881 30,683 29,134 25,767 45,821 -33.08%
-
Net Worth 30,500 33,447 45,488 38,798 40,136 23,210 34,815 -8.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 30,500 33,447 45,488 38,798 40,136 23,210 34,815 -8.43%
NOSH 133,788 1,337,883 1,337,883 1,337,883 1,337,883 1,055,008 1,055,008 -74.72%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -54.11% -49.24% -44.83% -98.94% -110.90% -147.02% -429.36% -
ROE -29.43% -25.38% -17.13% -39.22% -38.38% -66.26% -106.73% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.23 1.26 1.28 1.15 1.03 0.99 0.82 31.00%
EPS -0.68 -0.63 -0.58 -1.14 -1.15 -1.46 -3.52 -66.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.025 0.034 0.029 0.03 0.022 0.033 -21.37%
Adjusted Per Share Value based on latest NOSH - 1,337,883
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.16 12.59 12.84 11.53 10.33 7.80 6.47 52.23%
EPS -6.71 -6.34 -5.82 -11.37 -11.51 -11.50 -27.77 -61.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.228 0.25 0.34 0.29 0.30 0.1735 0.2602 -8.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.29 0.01 0.01 0.025 0.02 0.045 0.06 -
P/RPS 23.64 0.79 0.78 2.17 1.94 4.55 7.31 118.52%
P/EPS -42.85 -1.58 -1.72 -2.20 -1.74 -3.09 -1.70 757.98%
EY -2.33 -63.44 -58.23 -45.50 -57.57 -32.40 -58.70 -88.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.61 0.40 0.29 0.86 0.67 2.05 1.82 263.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 19/05/23 22/02/23 23/11/22 30/08/22 26/05/22 -
Price 0.195 0.025 0.015 0.015 0.025 0.035 0.06 -
P/RPS 15.90 1.99 1.17 1.30 2.42 3.54 7.31 67.79%
P/EPS -28.81 -3.94 -2.58 -1.32 -2.17 -2.40 -1.70 558.64%
EY -3.47 -25.38 -38.82 -75.83 -46.05 -41.65 -58.70 -84.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.48 1.00 0.44 0.52 0.83 1.59 1.82 178.70%

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