[DESTINI] QoQ Annualized Quarter Result on 30-Sep-2010

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010
Profit Trend
QoQ- -665.28%
YoY- -2529.85%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 51,384 37,924 40,114 44,125 49,301 41,140 50,804 0.76%
PBT 12,666 7,764 -10,569 -7,478 1,452 1,644 2,396 204.38%
Tax 0 0 -534 -662 -12 0 -640 -
NP 12,666 7,764 -11,103 -8,140 1,440 1,644 1,756 274.66%
-
NP to SH 12,666 7,764 -11,103 -8,140 1,440 1,644 1,756 274.66%
-
Tax Rate 0.00% 0.00% - - 0.83% 0.00% 26.71% -
Total Cost 38,718 30,160 51,217 52,265 47,861 39,496 49,048 -14.62%
-
Net Worth 14,950 1,059,258 863,425 13,438 22,647 22,337 21,957 -22.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 14,950 1,059,258 863,425 13,438 22,647 22,337 21,957 -22.65%
NOSH 80,032 80,307 80,169 80,039 79,999 79,805 79,818 0.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 24.65% 20.47% -27.68% -18.45% 2.92% 4.00% 3.46% -
ROE 84.72% 0.73% -1.29% -60.57% 6.36% 7.36% 8.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 64.20 47.22 50.04 55.13 61.63 51.55 63.65 0.57%
EPS 15.84 9.72 -13.88 -10.17 1.80 2.06 2.20 274.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1868 13.19 10.77 0.1679 0.2831 0.2799 0.2751 -22.80%
Adjusted Per Share Value based on latest NOSH - 79,965
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.30 7.60 8.04 8.84 9.88 8.24 10.18 0.78%
EPS 2.54 1.56 -2.22 -1.63 0.29 0.33 0.35 276.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 2.1225 1.7301 0.0269 0.0454 0.0448 0.044 -22.58%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 20/11/09 -
Price 0.255 0.255 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.40 0.54 0.51 0.46 0.41 0.49 0.40 0.00%
P/EPS 1.61 2.64 -1.84 -2.51 14.17 12.38 11.59 -73.27%
EY 62.06 37.91 -54.31 -39.88 7.06 8.08 8.63 273.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.02 0.02 1.52 0.90 0.91 0.93 29.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 31/05/11 28/02/11 14/12/10 30/08/10 31/05/10 25/02/10 -
Price 0.255 0.255 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.40 0.54 0.51 0.46 0.41 0.49 0.40 0.00%
P/EPS 1.61 2.64 -1.84 -2.51 14.17 12.38 11.59 -73.27%
EY 62.06 37.91 -54.31 -39.88 7.06 8.08 8.63 273.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.02 0.02 1.52 0.90 0.91 0.93 29.55%

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