[DESTINI] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.38%
YoY- -67.02%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 78,142 65,352 56,837 45,161 41,342 33,520 37,519 63.16%
PBT 9,492 12,768 8,166 3,380 3,572 5,744 7,326 18.86%
Tax -2,496 -1,076 -1,102 0 0 0 -85 853.77%
NP 6,996 11,692 7,064 3,380 3,572 5,744 7,241 -2.27%
-
NP to SH 5,852 9,644 7,064 3,380 3,572 5,744 7,241 -13.24%
-
Tax Rate 26.30% 8.43% 13.49% 0.00% 0.00% 0.00% 1.16% -
Total Cost 71,146 53,660 49,773 41,781 37,770 27,776 30,278 76.83%
-
Net Worth 59,459 58,750 25,026 9,811 17,451 17,040 15,642 143.76%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 59,459 58,750 25,026 9,811 17,451 17,040 15,642 143.76%
NOSH 361,234 354,558 159,099 76,355 80,089 79,777 79,972 173.50%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.95% 17.89% 12.43% 7.48% 8.64% 17.14% 19.30% -
ROE 9.84% 16.42% 28.23% 34.45% 20.47% 33.71% 46.29% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.63 18.43 35.72 59.15 51.62 42.02 46.91 -40.34%
EPS 1.62 2.72 4.44 4.43 4.46 7.20 9.05 -68.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.1657 0.1573 0.1285 0.2179 0.2136 0.1956 -10.87%
Adjusted Per Share Value based on latest NOSH - 144,038
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.66 13.10 11.39 9.05 8.28 6.72 7.52 63.14%
EPS 1.17 1.93 1.42 0.68 0.72 1.15 1.45 -13.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.1177 0.0501 0.0197 0.035 0.0341 0.0313 143.93%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.325 0.32 0.33 0.31 0.25 0.25 0.25 -
P/RPS 1.50 1.74 0.92 0.52 0.48 0.60 0.53 100.20%
P/EPS 20.06 11.76 7.43 7.00 5.61 3.47 2.76 275.66%
EY 4.98 8.50 13.45 14.28 17.84 28.80 36.22 -73.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.93 2.10 2.41 1.15 1.17 1.28 33.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 18/04/13 28/02/13 30/11/12 30/08/12 25/05/12 29/02/12 -
Price 0.39 0.375 0.315 0.33 0.36 0.25 0.25 -
P/RPS 1.80 2.03 0.88 0.56 0.70 0.60 0.53 126.11%
P/EPS 24.07 13.79 7.09 7.45 8.07 3.47 2.76 324.24%
EY 4.15 7.25 14.10 13.41 12.39 28.80 36.22 -76.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.26 2.00 2.57 1.65 1.17 1.28 50.84%

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