[DESTINI] QoQ Annualized Quarter Result on 30-Sep-2008 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
12-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- -35.5%
YoY- -439.2%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 44,270 41,494 38,136 56,035 44,920 51,566 43,900 0.56%
PBT 4,684 6,664 4,680 -18,327 -14,421 -3,146 3,468 22.20%
Tax -821 -3,002 -1,216 1,223 1,834 -1,362 -1,340 -27.88%
NP 3,862 3,662 3,464 -17,104 -12,586 -4,508 2,128 48.83%
-
NP to SH 3,862 3,662 3,464 -17,055 -12,586 -4,508 2,128 48.83%
-
Tax Rate 17.53% 45.05% 25.98% - - - 38.64% -
Total Cost 40,408 37,832 34,672 73,139 57,506 56,074 41,772 -2.19%
-
Net Worth 20,639 19,549 18,723 17,318 24,935 3,970,203 66,150 -54.03%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 20,639 19,549 18,723 17,318 24,935 3,970,203 66,150 -54.03%
NOSH 80,027 79,956 80,185 79,995 79,999 98,859 79,402 0.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.73% 8.83% 9.08% -30.52% -28.02% -8.74% 4.85% -
ROE 18.72% 18.73% 18.50% -98.48% -50.48% -0.11% 3.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 55.32 51.90 47.56 70.05 56.15 52.16 55.29 0.03%
EPS 4.83 4.58 4.32 -21.32 -15.73 -4.56 2.68 48.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.2445 0.2335 0.2165 0.3117 40.16 0.8331 -54.27%
Adjusted Per Share Value based on latest NOSH - 79,968
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.87 8.31 7.64 11.23 9.00 10.33 8.80 0.53%
EPS 0.77 0.73 0.69 -3.42 -2.52 -0.90 0.43 47.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0392 0.0375 0.0347 0.05 7.9554 0.1326 -54.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 19/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.45 0.06 0.14 0.27 0.28 0.34 0.96 -
P/RPS 0.81 0.12 0.29 0.39 0.50 0.65 1.74 -39.96%
P/EPS 9.32 1.31 3.24 -1.27 -1.78 -7.46 35.82 -59.27%
EY 10.73 76.33 30.86 -78.96 -56.19 -13.41 2.79 145.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.25 0.60 1.25 0.90 0.01 1.15 31.82%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/07/09 29/05/09 06/03/09 10/12/08 29/08/08 27/05/08 28/02/08 -
Price 0.25 0.12 0.02 0.15 0.22 0.31 0.40 -
P/RPS 0.45 0.23 0.04 0.21 0.39 0.59 0.72 -26.92%
P/EPS 5.18 2.62 0.46 -0.70 -1.40 -6.80 14.93 -50.65%
EY 19.31 38.17 216.00 -142.13 -71.52 -14.71 6.70 102.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.49 0.09 0.69 0.71 0.01 0.48 59.90%

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