[DOLPHIN] YoY Quarter Result on 31-Mar-2016 [#1]

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%
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,623 1,390 1,817 11,415 10,618 0 -
PBT 1,319 -2,191 -1,614 206 3,518 0 -
Tax 0 0 654 -189 -404 0 -
NP 1,319 -2,191 -960 17 3,114 0 -
-
NP to SH 1,196 -2,196 -941 5 3,107 0 -
-
Tax Rate 0.00% - - 91.75% 11.48% - -
Total Cost 304 3,581 2,777 11,398 7,504 0 -
-
Net Worth 25,152 23,931 7,814,400 83,316 3,648 0 -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 25,152 23,931 7,814,400 83,316 3,648 0 -
NOSH 244,200 244,200 222,000 220,999 11,845 0 -
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 81.27% -157.63% -52.83% 0.15% 29.33% 0.00% -
ROE 4.75% -9.18% -0.01% 0.01% 85.16% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.66 0.57 0.82 5.17 89.64 0.00 -
EPS 0.49 -0.90 -0.42 0.00 26.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.098 35.20 0.377 0.308 0.00 -
Adjusted Per Share Value based on latest NOSH - 220,999
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.10 0.94 1.23 7.76 7.21 0.00 -
EPS 0.81 -1.49 -0.64 0.00 2.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1626 53.0987 0.5661 0.0248 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 - - -
Price 0.14 0.10 0.305 0.745 0.00 0.00 -
P/RPS 21.06 17.57 37.26 14.42 0.00 0.00 -
P/EPS 28.59 -11.12 -71.96 32,929.00 0.00 0.00 -
EY 3.50 -8.99 -1.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.02 0.01 1.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/05/19 31/05/18 30/05/17 31/05/16 05/06/15 - -
Price 0.12 0.11 0.26 0.64 0.00 0.00 -
P/RPS 18.06 19.33 31.77 12.39 0.00 0.00 -
P/EPS 24.50 -12.23 -61.34 28,288.00 0.00 0.00 -
EY 4.08 -8.18 -1.63 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.12 0.01 1.70 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