[DOLPHIN] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[DOLPHIN] DOLPHIN INTERNATIONAL BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 0.13%
YoY- -629.44%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 13,185 8,387 13,302 9,566 28,133 65,295 24,086 -10.35%
PBT -5,559 -297 478 -58,339 -8,253 4,333 268 -
Tax 451 72 -77 119 204 -1,599 -630 -
NP -5,108 -225 401 -58,220 -8,049 2,734 -362 61.67%
-
NP to SH -5,091 -210 304 -58,107 -7,966 2,729 -363 61.49%
-
Tax Rate - - 16.11% - - 36.90% 235.07% -
Total Cost 18,293 8,612 12,901 67,786 36,182 62,561 24,448 -5.12%
-
Net Worth 35,962 2,393,160 23,687 21,489 7,546,785 8,505,681 67,899 -10.89%
Dividend
31/12/20 31/12/19 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 35,962 2,393,160 23,687 21,489 7,546,785 8,505,681 67,899 -10.89%
NOSH 800,139 244,200 244,200 244,200 221,964 226,818 187,567 30.12%
Ratio Analysis
31/12/20 31/12/19 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -38.74% -2.68% 3.01% -608.61% -28.61% 4.19% -1.50% -
ROE -14.16% -0.01% 1.28% -270.40% -0.11% 0.03% -0.53% -
Per Share
31/12/20 31/12/19 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.53 3.43 5.45 3.92 12.67 28.79 12.84 -25.53%
EPS -0.98 -0.09 0.12 -23.79 -3.59 1.20 -0.19 34.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 9.80 0.097 0.088 34.00 37.50 0.362 -25.98%
Adjusted Per Share Value based on latest NOSH - 244,200
31/12/20 31/12/19 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.86 6.27 9.94 7.15 21.03 48.80 18.00 -10.34%
EPS -3.81 -0.16 0.23 -43.43 -5.95 2.04 -0.27 61.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2688 17.8876 0.1771 0.1606 56.4083 63.5755 0.5075 -10.89%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/20 31/12/19 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.085 0.13 0.115 0.11 0.175 0.58 0.83 -
P/RPS 3.36 3.79 2.11 2.81 1.38 2.01 6.46 -11.18%
P/EPS -8.70 -151.17 92.38 -0.46 -4.88 48.21 -428.87 -50.71%
EY -11.49 -0.66 1.08 -216.32 -20.51 2.07 -0.23 103.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.01 1.19 1.25 0.01 0.02 2.29 -10.66%
Price Multiplier on Announcement Date
31/12/20 31/12/19 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/02/21 28/02/20 30/08/19 30/08/18 30/08/17 30/08/16 - -
Price 0.09 0.075 0.10 0.11 0.19 0.48 0.00 -
P/RPS 3.56 2.18 1.84 2.81 1.50 1.67 0.00 -
P/EPS -9.21 -87.21 80.33 -0.46 -5.29 39.89 0.00 -
EY -10.85 -1.15 1.24 -216.32 -18.89 2.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.01 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