[DESTINI] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -37.81%
YoY- -71.8%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 65,352 56,837 45,161 41,342 33,520 37,519 48,613 21.78%
PBT 12,768 8,166 3,380 3,572 5,744 7,326 10,452 14.26%
Tax -1,076 -1,102 0 0 0 -85 -204 202.70%
NP 11,692 7,064 3,380 3,572 5,744 7,241 10,248 9.17%
-
NP to SH 9,644 7,064 3,380 3,572 5,744 7,241 10,248 -3.96%
-
Tax Rate 8.43% 13.49% 0.00% 0.00% 0.00% 1.16% 1.95% -
Total Cost 53,660 49,773 41,781 37,770 27,776 30,278 38,365 25.04%
-
Net Worth 58,750 25,026 9,811 17,451 17,040 15,642 16,311 134.79%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 58,750 25,026 9,811 17,451 17,040 15,642 16,311 134.79%
NOSH 354,558 159,099 76,355 80,089 79,777 79,972 80,038 169.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.89% 12.43% 7.48% 8.64% 17.14% 19.30% 21.08% -
ROE 16.42% 28.23% 34.45% 20.47% 33.71% 46.29% 62.83% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.43 35.72 59.15 51.62 42.02 46.91 60.74 -54.81%
EPS 2.72 4.44 4.43 4.46 7.20 9.05 12.81 -64.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.1573 0.1285 0.2179 0.2136 0.1956 0.2038 -12.87%
Adjusted Per Share Value based on latest NOSH - 79,545
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.10 11.39 9.05 8.28 6.72 7.52 9.74 21.82%
EPS 1.93 1.42 0.68 0.72 1.15 1.45 2.05 -3.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.0501 0.0197 0.035 0.0341 0.0313 0.0327 134.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.32 0.33 0.31 0.25 0.25 0.25 0.255 -
P/RPS 1.74 0.92 0.52 0.48 0.60 0.53 0.42 157.72%
P/EPS 11.76 7.43 7.00 5.61 3.47 2.76 1.99 226.51%
EY 8.50 13.45 14.28 17.84 28.80 36.22 50.21 -69.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.10 2.41 1.15 1.17 1.28 1.25 33.55%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 18/04/13 28/02/13 30/11/12 30/08/12 25/05/12 29/02/12 25/11/11 -
Price 0.375 0.315 0.33 0.36 0.25 0.25 0.25 -
P/RPS 2.03 0.88 0.56 0.70 0.60 0.53 0.41 190.21%
P/EPS 13.79 7.09 7.45 8.07 3.47 2.76 1.95 267.99%
EY 7.25 14.10 13.41 12.39 28.80 36.22 51.22 -72.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.00 2.57 1.65 1.17 1.28 1.23 49.95%

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