[DOLPHIN] YoY TTM 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- -108.46%
YoY- -107.79%
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 13,586 10,207 34,538 70,238 10,618 6.35%
PBT -348 -58,415 -6,339 1,772 3,518 -
Tax -74 107 740 -2,009 -404 -34.56%
NP -422 -58,308 -5,599 -237 3,114 -
-
NP to SH -517 -58,185 -5,572 -242 3,107 -
-
Tax Rate - - - 113.37% 11.48% -
Total Cost 14,008 68,515 40,137 70,475 7,504 16.87%
-
Net Worth 25,152 23,931 7,814,400 0 3,648 61.98%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 25,152 23,931 7,814,400 0 3,648 61.98%
NOSH 244,200 244,200 222,000 220,999 11,845 112.97%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -3.11% -571.26% -16.21% -0.34% 29.33% -
ROE -2.06% -243.13% -0.07% 0.00% 85.16% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.56 4.18 15.56 31.78 89.64 -50.07%
EPS -0.21 -23.83 -2.51 -0.11 26.23 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.098 35.20 0.00 0.308 -23.94%
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 CAGR
RPS 9.23 6.94 23.47 47.73 7.21 6.36%
EPS -0.35 -39.54 -3.79 -0.16 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1626 53.0987 0.00 0.0248 61.96%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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 -
P/RPS 2.52 2.39 1.96 2.34 0.00 -
P/EPS -66.13 -0.42 -12.15 -680.35 0.00 -
EY -1.51 -238.27 -8.23 -0.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.02 0.01 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/19 31/05/18 30/05/17 31/05/16 - -
Price 0.12 0.11 0.26 0.64 0.00 -
P/RPS 2.16 2.63 1.67 2.01 0.00 -
P/EPS -56.68 -0.46 -10.36 -584.46 0.00 -
EY -1.76 -216.61 -9.65 -0.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.12 0.01 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