[DESTINI] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -39.32%
YoY- 63.83%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 116,280 93,314 76,824 78,142 65,352 56,837 45,161 87.96%
PBT 17,488 14,005 9,936 9,492 12,768 8,166 3,380 199.44%
Tax -1,732 -3,134 -1,668 -2,496 -1,076 -1,102 0 -
NP 15,756 10,871 8,268 6,996 11,692 7,064 3,380 179.31%
-
NP to SH 12,336 8,216 5,810 5,852 9,644 7,064 3,380 137.23%
-
Tax Rate 9.90% 22.38% 16.79% 26.30% 8.43% 13.49% 0.00% -
Total Cost 100,524 82,443 68,556 71,146 53,660 49,773 41,781 79.64%
-
Net Worth 105,835 64,704 61,375 59,459 58,750 25,026 9,811 388.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 105,835 64,704 61,375 59,459 58,750 25,026 9,811 388.92%
NOSH 489,523 300,952 363,166 361,234 354,558 159,099 76,355 245.50%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.55% 11.65% 10.76% 8.95% 17.89% 12.43% 7.48% -
ROE 11.66% 12.70% 9.47% 9.84% 16.42% 28.23% 34.45% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.75 31.01 21.15 21.63 18.43 35.72 59.15 -45.60%
EPS 2.52 2.73 1.60 1.62 2.72 4.44 4.43 -31.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2162 0.215 0.169 0.1646 0.1657 0.1573 0.1285 41.50%
Adjusted Per Share Value based on latest NOSH - 367,142
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.30 18.70 15.39 15.66 13.10 11.39 9.05 87.95%
EPS 2.47 1.65 1.16 1.17 1.93 1.42 0.68 136.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2121 0.1297 0.123 0.1191 0.1177 0.0501 0.0197 388.29%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.525 0.43 0.38 0.325 0.32 0.33 0.31 -
P/RPS 2.21 1.39 1.80 1.50 1.74 0.92 0.52 162.60%
P/EPS 20.83 15.75 23.75 20.06 11.76 7.43 7.00 107.02%
EY 4.80 6.35 4.21 4.98 8.50 13.45 14.28 -51.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.00 2.25 1.97 1.93 2.10 2.41 0.55%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 26/11/13 28/08/13 18/04/13 28/02/13 30/11/12 -
Price 0.65 0.49 0.375 0.39 0.375 0.315 0.33 -
P/RPS 2.74 1.58 1.77 1.80 2.03 0.88 0.56 188.48%
P/EPS 25.79 17.95 23.44 24.07 13.79 7.09 7.45 129.01%
EY 3.88 5.57 4.27 4.15 7.25 14.10 13.41 -56.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 2.28 2.22 2.37 2.26 2.00 2.57 11.12%

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