[DOLPHIN] YoY TTM Result on 30-Jun-2016 [#2]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 1227.69%
YoY- 851.79%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 13,302 9,566 28,133 65,295 24,086 -13.78%
PBT 478 -58,339 -8,253 4,333 268 15.55%
Tax -77 119 204 -1,599 -630 -40.85%
NP 401 -58,220 -8,049 2,734 -362 -
-
NP to SH 304 -58,107 -7,966 2,729 -363 -
-
Tax Rate 16.11% - - 36.90% 235.07% -
Total Cost 12,901 67,786 36,182 62,561 24,448 -14.76%
-
Net Worth 23,687 21,489 7,546,785 8,505,681 67,899 -23.13%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 23,687 21,489 7,546,785 8,505,681 67,899 -23.13%
NOSH 244,200 244,200 221,964 226,818 187,567 6.81%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.01% -608.61% -28.61% 4.19% -1.50% -
ROE 1.28% -270.40% -0.11% 0.03% -0.53% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.45 3.92 12.67 28.79 12.84 -19.27%
EPS 0.12 -23.79 -3.59 1.20 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.097 0.088 34.00 37.50 0.362 -28.03%
Adjusted Per Share Value based on latest NOSH - 226,818
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.04 6.50 19.12 44.37 16.37 -13.78%
EPS 0.21 -39.48 -5.41 1.85 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.146 51.2803 57.7959 0.4614 -23.12%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.115 0.11 0.175 0.58 0.83 -
P/RPS 2.11 2.81 1.38 2.01 6.46 -24.38%
P/EPS 92.38 -0.46 -4.88 48.21 -428.87 -
EY 1.08 -216.32 -20.51 2.07 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 0.01 0.02 2.29 -15.08%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 - -
Price 0.10 0.11 0.19 0.48 0.00 -
P/RPS 1.84 2.81 1.50 1.67 0.00 -
P/EPS 80.33 -0.46 -5.29 39.89 0.00 -
EY 1.24 -216.32 -18.89 2.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 0.01 0.01 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