Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 1.01 | -2.99 | -2.97 | -293.4% | 0.00 | -2.02 | 35.9% | 53.5% | 91.4% | 160.7% | ||||||||
| 29 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 1.58 | -1.58 | -1.55 | -98.3% | 0.00 | -1.06 | 42.0% | 8.5% | 63.8% | 465.4% | ||||||||
| 19 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 2.72 | -0.97 | -0.95 | -34.8% | 0.00 | -0.64 | 37.3% | 26.8% | 151.7% | 161.3% | ||||||||
| 28 Feb 25 | 31 Dec 2024 | Other | 31 Dec 2024 | 4.34 | 2.16 | 1.83 | 42.2% | 0.00 | 1.25 | 99.2% | 19.4% | 260.8% | 277.4% | ||||||||
| 26 Nov 24 | 30 Sep 2024 | Other | 31 Dec 2024 | 2.18 | -1.17 | -1.14 | -52.3% | 0.00 | -0.77 | 49.7% | 41.0% | 368.2% | 21.8% | ||||||||
| 28 Aug 24 | 30 Jun 2024 | Other | 31 Dec 2024 | 1.46 | 0.51 | 0.42 | 29.2% | 0.00 | 0.32 | 60.9% | 55.9% | 72.5% | 103.4% | ||||||||
| 14 May 24 | Q3 Mar 2024 | 3 | 30 Jun 2024 | 3.72 | 1.56 | 1.55 | 41.6% | 0.00 | 1.16 | 2.3% | 18.2% | 249.7% | 74.1% | ||||||||
| 27 Feb 24 | Q2 Dec 2023 | 2 | 30 Jun 2024 | 3.63 | -1.01 | -1.03 | -28.4% | 0.00 | -0.76 | 1.6% | 23.0% | 29.1% | 1.5% | ||||||||
| 30 Nov 23 | Q1 Sep 2023 | 1 | 30 Jun 2024 | 3.70 | -1.45 | -1.46 | -39.5% | 0.00 | -0.11 | 12.0% | 13.5% | 88.3% | 50.1% | ||||||||
| 30 Aug 23 | Q4 Jun 2023 | 4 | 30 Jun 2023 | 3.30 | -12.25 | -12.44 | -377.1% | 0.00 | -0.92 | 27.5% | 9.2% | 308.3% | 5.9% | ||||||||
| 19 May 23 | Q3 Mar 2023 | 3 | 30 Jun 2023 | 4.55 | 6.11 | 5.97 | 131.3% | 0.00 | 0.46 | 3.7% | 62.9% | 669.5% | 511.4% | ||||||||
| 22 Feb 23 | Q2 Dec 2022 | 2 | 30 Jun 2023 | 4.72 | -1.12 | -1.05 | -22.2% | 0.00 | -0.09 | 10.5% | 51.7% | 8.0% | 15.1% | ||||||||
| 23 Nov 22 | Q1 Sep 2022 | 1 | 30 Jun 2023 | 4.28 | -0.93 | -0.97 | -22.7% | 0.00 | -0.07 | 17.6% | 379.3% | 91.7% | 2.5% | ||||||||
| 30 Aug 22 | Q4 Jun 2022 | 4 | 30 Jun 2022 | 3.63 | -11.67 | -11.74 | -323.2% | 0.00 | -1.11 | 30.2% | 95.5% | 708.9% | 65.0% | ||||||||
| 26 May 22 | Q3 Mar 2022 | 3 | 30 Jun 2022 | 2.79 | -1.20 | -1.45 | -52.0% | 0.00 | -0.14 | 10.3% | 62.3% | 17.5% | 10.7% | ||||||||
| 25 Feb 22 | Q2 Dec 2021 | 2 | 30 Jun 2022 | 3.11 | -1.21 | -1.24 | -39.7% | 0.00 | -0.12 | 249.0% | 27.1% | 30.5% | 52.6% | ||||||||
| 30 Nov 21 | Q1 Sep 2021 | 1 | 30 Jun 2022 | 0.89 | -0.96 | -0.95 | -106.2% | 0.00 | -0.10 | 52.0% | 18.6% | 97.2% | 61.4% | ||||||||
| 30 Sep 21 | Q4 Jun 2021 | 4 | 30 Jun 2021 | 1.86 | -33.30 | -33.52 | -1803.3% | 0.00 | -4.74 | 8.1% | 66.2% | 1963.0% | 4546.0% | ||||||||
| 25 May 21 | Q3 Mar 2021 | 3 | 30 Jun 2021 | 1.72 | -1.64 | -1.62 | -94.5% | 0.00 | -0.26 | 59.7% | 26.0% | 37.7% | 106.5% | ||||||||
| 25 Feb 21 | Q2 Dec 2020 | 2 | 30 Jun 2021 | 4.27 | -2.62 | -2.61 | -61.0% | 0.00 | -0.50 | 289.8% | 202.3% | 6.5% | 753.6% | ||||||||
| 01 Dec 20 | Q1 Sep 2020 | 1 | 30 Jun 2021 | 1.10 | -2.46 | -2.45 | -223.5% | 0.00 | -1.00 | 80.0% | 73.6% | 424.9% | 1023.9% | ||||||||
| 28 Aug 20 | 30 Jun 2020 | Other | 30 Jun 2020 | 5.49 | 0.75 | 0.75 | 13.7% | 0.00 | 0.31 | 136.5% | 359.8% | 195.8% | 147.5% | ||||||||
| 30 Jun 20 | 31 Mar 2020 | Other | 30 Jun 2020 | 2.32 | -1.23 | -0.79 | -33.9% | 0.00 | -0.32 | 64.4% | 43.1% | 297.2% | 165.8% | ||||||||
| 28 Feb 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 1.41 | 0.39 | 0.40 | 28.2% | 0.00 | 0.16 | 66.0% | 82.8% | 283.0% | 84.9% | ||||||||
| 29 Nov 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 4.16 | -0.42 | -0.22 | -5.2% | 0.00 | -0.09 | 247.8% | 82.8% | 86.3% | 88.8% | ||||||||
| 30 Aug 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 1.20 | -1.59 | -1.59 | -132.8% | 0.00 | -0.65 | 26.4% | 19.2% | 232.7% | 34.1% | ||||||||
| 31 May 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 1.62 | 1.32 | 1.20 | 73.7% | 0.00 | 0.49 | 80.2% | 16.8% | 54.8% | 154.5% | ||||||||
| 31 Jan 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 8.21 | 2.70 | 2.65 | 32.2% | 0.00 | 1.08 | 261.2% | 79.5% | 235.6% | 105.2% | ||||||||
| 30 Nov 18 | Q3 Sep 2018 | 3 | 31 Dec 2018 | 2.27 | -1.95 | -1.95 | -85.8% | 0.00 | -0.80 | 53.7% | 7.0% | 19.0% | 21.2% | ||||||||
| 30 Aug 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 1.48 | -2.41 | -2.41 | -162.8% | 0.00 | -0.99 | 6.4% | 30.2% | 9.7% | 3.1% | ||||||||
| 31 May 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 1.39 | -2.19 | -2.20 | -158.0% | 0.00 | -0.90 | 69.6% | 23.5% | 95.7% | 133.4% | ||||||||
| 28 Feb 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 4.57 | -51.19 | -51.03 | -1115.9% | 0.00 | -20.90 | 115.3% | 23.9% | 1962.6% | 1894.9% | ||||||||
| 30 Nov 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 2.12 | -2.54 | -2.47 | -116.5% | 0.00 | -1.06 | 0.2% | 88.3% | 0.5% | 24.9% | ||||||||
| 30 Aug 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 2.12 | -2.49 | -2.49 | -117.3% | 0.00 | -1.12 | 16.7% | 75.1% | 164.2% | 398.2% | ||||||||
| 30 May 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 1.82 | -1.61 | -0.94 | -51.8% | 0.00 | -0.42 | 69.8% | 84.1% | 63.2% | 18920.0% | ||||||||
| 28 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 6.01 | -2.18 | -2.56 | -42.6% | 0.00 | -1.15 | 67.0% | 77.1% | 29.1% | 205.2% | ||||||||
| 30 Nov 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 18.19 | -1.97 | -1.98 | -10.9% | 0.00 | -0.89 | 113.4% | 5.0% | 297.0% | 340.4% | ||||||||
| 30 Aug 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 8.53 | -0.69 | -0.50 | -5.8% | 0.00 | -0.22 | 25.3% | 36.7% | 10080.0% | 85.6% | ||||||||
| 31 May 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 11.41 | 0.21 | 0.01 | 0.0% | 0.00 | 0.00 | 56.6% | 7.5% | 99.8% | 99.8% | ||||||||
| 29 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 26.28 | 3.15 | 2.43 | 9.2% | 0.00 | 1.10 | 37.2% | 195.0% | ||||||||||
| 27 Nov 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 19.16 | 1.66 | 0.82 | 4.3% | 0.00 | 0.37 | 42.2% | 123.8% | ||||||||||
| 28 Aug 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 13.47 | -3.25 | -3.47 | -25.8% | 0.00 | -1.85 | 26.8% | 211.7% | ||||||||||
| 05 Jun 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 10.62 | 3.52 | 3.11 | 29.3% | 0.00 | 26.23 |
| EPS | -2.47 sen |
| Trailing PE (Sector Median: 15.2) | 0.0 |
| PEG | 0.0 |
| Altman Z | 0.2 |
| Beaver | -1.119 |
| Current Ratio | 1.72 |
| Debt-Equity (DE) Ratio | 0.16 |
| FCF Yield | -24.36 % |
| Revenue QoQ | -35.89 % |
| Revenue YoY | -53.53% |
| Profit QoQ | -91.37 % |
| Profit YoY | -160.7 % |
| Profit Margin (Sector Median: 4.2) | -37.69 % |
| ROE (ROIC: -12.34) | -12.34 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.2) | |
| ROE (ROIC: -11.47) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.2 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -2.85 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
No transaction in the last 2 months.
Market Cap: 33 M.
Market Cap Class: Shrimp
Number of Shares: 147 M.
Adjusted Float: 89.5%.
Stock highly correlated with
AXREIT (61%)
BDB (51%)
EUPE (50%)
MYTECH (50%)
Oasis Harvest Corporation berhad, (previously known as Dolphin Internationl Berhad) founded in 1992, operates primarily in the palm oil milling machinery sector, catering to the increasing demand for process integration and automation solutions. The Group offers a range of products including milling systems, software, parts supply, and maintenance services, along with turnkey mechanical and electrical solutions. It's subsidiaries specializing in designing and integrating systems for palm oil milling, including electro-automation and hydraulic solutions. In addition to its core operations, DIB expanded into the food and beverage industry by acquiring Asia Poly Food And Beverage Sdn. Bhd., which runs three "Uncle Don’s" restaurants; however, as of July 2023, one of these locations has closed due to unfavorable conditions.
Sectors: Penny Stocks, Industrial Materials, Components & Equipment, Industrial Products & Services
Share Registrar: ALDPRO CORPORATE SERVICES SDN BHD
Code: 5265
Website: https://dolphinint.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Dec-2025
| Shareholder | % | Value (M) |
|---|---|---|
| Dato' Sri Tan Ooi Han | 14.64% | 4.85 |
| Oasis Harvest Holdings Sdn Bhd | 13.88% | 4.6 |
| Asia Poly Holdings Berhad | 10.53% | 3.49 |
| European Credit Investment Bank Ltd | 8.26% | 2.73 |
| Yeo Boon Leong | 8.0% | 2.65 |
| Southern Realty Resource Sdn Bhd | 3.63% | 1.2 |
| Kuek Boon Siang | 2.75% | 0.91 |
| Seik Thye Kong | 2.62% | 0.87 |
| Yeo Boon Ho | 2.34% | 0.77 |
| Tan Soon Hui | 2.31% | 0.76 |
| Yeo Boon Thai | 1.64% | 0.54 |
| Darshan Ravindran | 1.64% | 0.54 |
| Koh Kin Lip | 1.12% | 0.37 |
| Seik Yee Kok | 1.09% | 0.36 |
| Yeo Soon Bee | 1.05% | 0.35 |
| Zakaria Bin Jusoh | 0.9% | 0.3 |
| Lim Teck Seng | 0.83% | 0.27 |
| Chang Jau Hui | 0.82% | 0.27 |
| Koh Chen Foong | 0.75% | 0.25 |
| Wee Huat Kiap | 0.67% | 0.22 |
| Loh Wai Chuan | 0.6% | 0.2 |
| Ang He Yam | 0.58% | 0.19 |
| Kejuruteraan Trisuria Sdn Bhd | 0.56% | 0.19 |
| Nyeo Hock Kiat | 0.55% | 0.18 |
| Hiah Moy Thiang | 0.52% | 0.17 |
| Lim Lian Khai | 0.52% | 0.17 |
| Tham Mun Seng | 0.49% | 0.16 |
| Koh Soh Hong | 0.48% | 0.16 |
| Sim Mui Khee | 0.46% | 0.15 |
| Tan Kok Aun | 0.45% | 0.15 |