Highlights

[DOLPHIN] QoQ Quarter Result on 2020-06-30 [#0]

Stock [DOLPHIN]: DOLPHIN INTERNATIONAL BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
30-Jun-2020
Profit Trend QoQ -     195.81%    YoY -     147.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 5,494 2,323 1,413 4,156 1,195 1,623 8,211 -23.52%
  QoQ % 136.50% 64.40% -66.00% 247.78% -26.37% -80.23% -
  Horiz. % 66.91% 28.29% 17.21% 50.62% 14.55% 19.77% 100.00%
PBT 749 -1,234 392 -420 -1,588 1,319 2,697 -57.47%
  QoQ % 160.70% -414.80% 193.33% 73.55% -220.39% -51.09% -
  Horiz. % 27.77% -45.75% 14.53% -15.57% -58.88% 48.91% 100.00%
Tax 0 451 2 73 -3 0 -71 -
  QoQ % 0.00% 22,450.00% -97.26% 2,533.33% 0.00% 0.00% -
  Horiz. % -0.00% -635.21% -2.82% -102.82% 4.23% -0.00% 100.00%
NP 749 -783 394 -347 -1,591 1,319 2,626 -56.70%
  QoQ % 195.66% -298.73% 213.54% 78.19% -220.62% -49.77% -
  Horiz. % 28.52% -29.82% 15.00% -13.21% -60.59% 50.23% 100.00%
NP to SH 754 -787 399 -218 -1,587 1,196 2,645 -56.72%
  QoQ % 195.81% -297.24% 283.03% 86.26% -232.69% -54.78% -
  Horiz. % 28.51% -29.75% 15.09% -8.24% -60.00% 45.22% 100.00%
Tax Rate - % - % -0.51 % - % - % - % 2.63 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -19.39% 0.00% 0.00% 0.00% 100.00%
Total Cost 4,745 3,106 1,019 4,503 2,786 304 5,585 -10.31%
  QoQ % 52.77% 204.81% -77.37% 61.63% 816.45% -94.56% -
  Horiz. % 84.96% 55.61% 18.25% 80.63% 49.88% 5.44% 100.00%
Net Worth 2,393,160 2,295,480 2,393,160 23,443 23,687 25,152 24,175 2,045.90%
  QoQ % 4.26% -4.08% 10,108.33% -1.03% -5.83% 4.04% -
  Horiz. % 9,898.99% 9,494.95% 9,898.99% 96.97% 97.98% 104.04% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,393,160 2,295,480 2,393,160 23,443 23,687 25,152 24,175 2,045.90%
  QoQ % 4.26% -4.08% 10,108.33% -1.03% -5.83% 4.04% -
  Horiz. % 9,898.99% 9,494.95% 9,898.99% 96.97% 97.98% 104.04% 100.00%
NOSH 244,200 244,200 244,200 244,200 244,200 244,200 244,200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 13.63 % -33.71 % 27.88 % -8.35 % -133.14 % 81.27 % 31.98 % -43.40%
  QoQ % 140.43% -220.91% 433.89% 93.73% -263.82% 154.13% -
  Horiz. % 42.62% -105.41% 87.18% -26.11% -416.32% 254.13% 100.00%
ROE 0.03 % -0.03 % 0.02 % -0.93 % -6.70 % 4.75 % 10.94 % -98.05%
  QoQ % 200.00% -250.00% 102.15% 86.12% -241.05% -56.58% -
  Horiz. % 0.27% -0.27% 0.18% -8.50% -61.24% 43.42% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.25 0.95 0.58 1.70 0.49 0.66 3.36 -23.48%
  QoQ % 136.84% 63.79% -65.88% 246.94% -25.76% -80.36% -
  Horiz. % 66.96% 28.27% 17.26% 50.60% 14.58% 19.64% 100.00%
EPS 0.31 -0.32 0.16 -0.09 -0.65 0.49 1.08 -56.52%
  QoQ % 196.88% -300.00% 277.78% 86.15% -232.65% -54.63% -
  Horiz. % 28.70% -29.63% 14.81% -8.33% -60.19% 45.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.8000 9.4000 9.8000 0.0960 0.0970 0.1030 0.0990 2,045.90%
  QoQ % 4.26% -4.08% 10,108.33% -1.03% -5.83% 4.04% -
  Horiz. % 9,898.99% 9,494.95% 9,898.99% 96.97% 97.98% 104.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 549,450
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.00 0.42 0.26 0.76 0.22 0.30 1.49 -23.36%
  QoQ % 138.10% 61.54% -65.79% 245.45% -26.67% -79.87% -
  Horiz. % 67.11% 28.19% 17.45% 51.01% 14.77% 20.13% 100.00%
EPS 0.14 -0.14 0.07 -0.04 -0.29 0.22 0.48 -56.05%
  QoQ % 200.00% -300.00% 275.00% 86.21% -231.82% -54.17% -
  Horiz. % 29.17% -29.17% 14.58% -8.33% -60.42% 45.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.3556 4.1778 4.3556 0.0427 0.0431 0.0458 0.0440 2,045.92%
  QoQ % 4.26% -4.08% 10,100.47% -0.93% -5.90% 4.09% -
  Horiz. % 9,899.09% 9,495.00% 9,899.09% 97.05% 97.95% 104.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.0850 0.0450 0.1300 0.1000 0.1150 0.1400 0.0900 -
P/RPS 3.78 4.73 22.47 5.88 23.50 21.06 2.68 25.79%
  QoQ % -20.08% -78.95% 282.14% -74.98% 11.59% 685.82% -
  Horiz. % 141.04% 176.49% 838.43% 219.40% 876.87% 785.82% 100.00%
P/EPS 27.53 -13.96 79.56 -112.02 -17.70 28.59 8.31 122.39%
  QoQ % 297.21% -117.55% 171.02% -532.88% -161.91% 244.04% -
  Horiz. % 331.29% -167.99% 957.40% -1,348.01% -213.00% 344.04% 100.00%
EY 3.63 -7.16 1.26 -0.89 -5.65 3.50 12.03 -55.05%
  QoQ % 150.70% -668.25% 241.57% 84.25% -261.43% -70.91% -
  Horiz. % 30.17% -59.52% 10.47% -7.40% -46.97% 29.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 0.00 0.01 1.04 1.19 1.36 0.91 -95.07%
  QoQ % 0.00% 0.00% -99.04% -12.61% -12.50% 49.45% -
  Horiz. % 1.10% 0.00% 1.10% 114.29% 130.77% 149.45% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 31/01/19 -
Price 0.1200 0.0850 0.0750 0.1300 0.1000 0.1200 0.1050 -
P/RPS 5.33 8.94 12.96 7.64 20.44 18.06 3.12 42.95%
  QoQ % -40.38% -31.02% 69.63% -62.62% 13.18% 478.85% -
  Horiz. % 170.83% 286.54% 415.38% 244.87% 655.13% 578.85% 100.00%
P/EPS 38.86 -26.37 45.90 -145.62 -15.39 24.50 9.69 152.63%
  QoQ % 247.36% -157.45% 131.52% -846.20% -162.82% 152.84% -
  Horiz. % 401.03% -272.14% 473.68% -1,502.79% -158.82% 252.84% 100.00%
EY 2.57 -3.79 2.18 -0.69 -6.50 4.08 10.32 -60.45%
  QoQ % 167.81% -273.85% 415.94% 89.38% -259.31% -60.47% -
  Horiz. % 24.90% -36.72% 21.12% -6.69% -62.98% 39.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 0.01 0.01 1.35 1.03 1.17 1.06 -95.55%
  QoQ % 0.00% 0.00% -99.26% 31.07% -11.97% 10.38% -
  Horiz. % 0.94% 0.94% 0.94% 127.36% 97.17% 110.38% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 
fl888 Nta RM9.80b compare to 13.5 market price....so should price go up after share capital reduction today
03/09/2020 6:43 PM


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

495  198  569  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.02+0.04 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 TRIVE 0.010.00 
 MRDIY 1.76+0.01 
 MGRC 0.605+0.025 
 ESCERAM 0.645+0.005 
 ASB 0.175-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS