[DOLPHIN] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[DOLPHIN] DOLPHIN INTERNATIONAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -1962.61%
YoY- -2272.34%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,859 5,494 8,211 4,573 6,006 26,276 0 -
PBT -33,301 749 2,697 -51,189 -2,063 3,153 0 -
Tax -230 0 -71 115 -71 -710 0 -
NP -33,531 749 2,626 -51,074 -2,134 2,443 0 -
-
NP to SH -33,523 754 2,645 -51,029 -2,151 2,431 0 -
-
Tax Rate - 0.00% 2.63% - - 22.52% - -
Total Cost 35,390 4,745 5,585 55,647 8,140 23,833 0 -
-
Net Worth 22,626 2,393,160 24,175 26,373 79,186 83,316 0 -
Dividend
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 22,626 2,393,160 24,175 26,373 79,186 83,316 0 -
NOSH 935,748 244,200 244,200 244,200 222,434 220,999 0 -
Ratio Analysis
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -1,803.71% 13.63% 31.98% -1,116.86% -35.53% 9.30% 0.00% -
ROE -148.16% 0.03% 10.94% -193.49% -2.72% 2.92% 0.00% -
Per Share
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.26 2.25 3.36 1.87 2.70 11.89 0.00 -
EPS -4.74 0.31 1.08 -20.90 -0.97 1.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 9.80 0.099 0.108 0.356 0.377 0.00 -
Adjusted Per Share Value based on latest NOSH - 244,200
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.39 4.11 6.14 3.42 4.49 19.64 0.00 -
EPS -25.06 0.56 1.98 -38.14 -1.61 1.82 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1691 17.8876 0.1807 0.1971 0.5919 0.6228 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 30/06/20 31/12/18 29/12/17 30/12/16 31/12/15 - -
Price 0.085 0.085 0.09 0.175 0.365 0.78 0.00 -
P/RPS 32.33 3.78 2.68 9.35 13.52 6.56 0.00 -
P/EPS -1.79 27.53 8.31 -0.84 -37.74 70.91 0.00 -
EY -55.78 3.63 12.03 -119.41 -2.65 1.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 0.01 0.91 1.62 1.03 2.07 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/21 28/08/20 31/01/19 28/02/18 28/02/17 29/02/16 - -
Price 0.085 0.12 0.105 0.145 0.30 0.725 0.00 -
P/RPS 32.33 5.33 3.12 7.74 11.11 6.10 0.00 -
P/EPS -1.79 38.86 9.69 -0.69 -31.02 65.91 0.00 -
EY -55.78 2.57 10.32 -144.11 -3.22 1.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 0.01 1.06 1.34 0.84 1.92 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