[DESTINI] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -30.03%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 151,784 166,965 140,112 131,778 116,280 93,314 76,824 57.51%
PBT 5,200 21,340 16,045 12,214 17,488 14,005 9,936 -35.08%
Tax -1,108 -6,590 -6,501 -3,780 -1,732 -3,134 -1,668 -23.88%
NP 4,092 14,750 9,544 8,434 15,756 10,871 8,268 -37.45%
-
NP to SH 3,412 16,570 11,462 8,632 12,336 8,216 5,810 -29.89%
-
Tax Rate 21.31% 30.88% 40.52% 30.95% 9.90% 22.38% 16.79% -
Total Cost 147,692 152,215 130,568 123,344 100,524 82,443 68,556 66.88%
-
Net Worth 243,104 247,771 241,866 233,495 105,835 64,704 61,375 150.55%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 243,104 247,771 241,866 233,495 105,835 64,704 61,375 150.55%
NOSH 775,454 708,119 676,929 616,571 489,523 300,952 363,166 65.89%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.70% 8.83% 6.81% 6.40% 13.55% 11.65% 10.76% -
ROE 1.40% 6.69% 4.74% 3.70% 11.66% 12.70% 9.47% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.57 23.58 20.70 21.37 23.75 31.01 21.15 -5.04%
EPS 0.44 2.34 1.69 1.40 2.52 2.73 1.60 -57.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.3499 0.3573 0.3787 0.2162 0.215 0.169 51.03%
Adjusted Per Share Value based on latest NOSH - 724,705
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.41 33.46 28.08 26.41 23.30 18.70 15.39 57.53%
EPS 0.68 3.32 2.30 1.73 2.47 1.65 1.16 -29.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4871 0.4965 0.4846 0.4679 0.2121 0.1297 0.123 150.51%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.58 0.60 0.64 0.74 0.525 0.43 0.38 -
P/RPS 2.96 2.54 3.09 3.46 2.21 1.39 1.80 39.36%
P/EPS 131.82 25.64 37.80 52.86 20.83 15.75 23.75 213.80%
EY 0.76 3.90 2.65 1.89 4.80 6.35 4.21 -68.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.71 1.79 1.95 2.43 2.00 2.25 -12.24%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 -
Price 0.58 0.57 0.59 0.68 0.65 0.49 0.375 -
P/RPS 2.96 2.42 2.85 3.18 2.74 1.58 1.77 40.93%
P/EPS 131.82 24.36 34.84 48.57 25.79 17.95 23.44 216.57%
EY 0.76 4.11 2.87 2.06 3.88 5.57 4.27 -68.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.63 1.65 1.80 3.01 2.28 2.22 -11.45%

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