[DOLPHIN] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[DOLPHIN] DOLPHIN INTERNATIONAL BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -6.19%
YoY- -11030.26%
Quarter Report
Latest QR
Upcoming QR
DOLPHIN's Result
DOLPHIN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 12,582 9,087 9,715 12,067 64,329 43,242 -20.09%
PBT -5,962 -2,850 -57,744 -8,825 696 1,932 -
Tax 0 523 112 235 -773 -1,483 -
NP -5,962 -2,327 -57,632 -8,590 -77 449 -
-
NP to SH -5,929 -2,193 -57,583 -8,459 -76 461 -
-
Tax Rate - - - - 111.06% 76.76% -
Total Cost 18,544 11,414 67,347 20,657 64,406 42,793 -14.09%
-
Net Worth 42,917 2,295,480 19,536 75,291 81,688 81,731 -11.04%
Dividend
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 42,917 2,295,480 19,536 75,291 81,688 81,731 -11.04%
NOSH 935,748 244,200 244,200 233,100 222,584 222,702 29.79%
Ratio Analysis
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -47.39% -25.61% -593.23% -71.19% -0.12% 1.04% -
ROE -13.82% -0.10% -294.75% -11.24% -0.09% 0.56% -
Per Share
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.99 3.72 3.98 5.18 28.90 19.42 -33.89%
EPS -0.94 -0.90 -23.58 -3.63 -0.03 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 9.40 0.08 0.323 0.367 0.367 -26.38%
Adjusted Per Share Value based on latest NOSH - 233,100
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 9.40 6.79 7.26 9.02 48.08 32.32 -20.09%
EPS -4.43 -1.64 -43.04 -6.32 -0.06 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3208 17.1575 0.146 0.5628 0.6106 0.6109 -11.04%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/21 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.09 0.045 0.13 0.20 0.37 0.795 -
P/RPS 4.51 1.21 3.27 3.86 1.28 4.09 1.79%
P/EPS -9.58 -5.01 -0.55 -5.51 -1,083.63 384.05 -
EY -10.44 -19.96 -181.39 -18.14 -0.09 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.00 1.63 0.62 1.01 2.17 -8.63%
Price Multiplier on Announcement Date
31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/05/21 30/06/20 30/11/18 30/11/17 30/11/16 - -
Price 0.09 0.085 0.105 0.16 0.375 0.00 -
P/RPS 4.51 2.28 2.64 3.09 1.30 0.00 -
P/EPS -9.58 -9.47 -0.45 -4.41 -1,098.28 0.00 -
EY -10.44 -10.57 -224.57 -22.68 -0.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.01 1.31 0.50 1.02 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