[DESTINI] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 32.79%
YoY- 97.27%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 177,720 151,784 166,965 140,112 131,778 116,280 93,314 53.82%
PBT 12,978 5,200 21,340 16,045 12,214 17,488 14,005 -4.96%
Tax -4,206 -1,108 -6,590 -6,501 -3,780 -1,732 -3,134 21.73%
NP 8,772 4,092 14,750 9,544 8,434 15,756 10,871 -13.36%
-
NP to SH 8,892 3,412 16,570 11,462 8,632 12,336 8,216 5.42%
-
Tax Rate 32.41% 21.31% 30.88% 40.52% 30.95% 9.90% 22.38% -
Total Cost 168,948 147,692 152,215 130,568 123,344 100,524 82,443 61.54%
-
Net Worth 260,697 243,104 247,771 241,866 233,495 105,835 64,704 153.85%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 260,697 243,104 247,771 241,866 233,495 105,835 64,704 153.85%
NOSH 808,363 775,454 708,119 676,929 616,571 489,523 300,952 93.57%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.94% 2.70% 8.83% 6.81% 6.40% 13.55% 11.65% -
ROE 3.41% 1.40% 6.69% 4.74% 3.70% 11.66% 12.70% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.99 19.57 23.58 20.70 21.37 23.75 31.01 -20.52%
EPS 1.10 0.44 2.34 1.69 1.40 2.52 2.73 -45.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 0.3135 0.3499 0.3573 0.3787 0.2162 0.215 31.13%
Adjusted Per Share Value based on latest NOSH - 792,592
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.70 30.49 33.54 28.15 26.47 23.36 18.75 53.80%
EPS 1.79 0.69 3.33 2.30 1.73 2.48 1.65 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5237 0.4884 0.4978 0.4859 0.4691 0.2126 0.13 153.82%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.625 0.58 0.60 0.64 0.74 0.525 0.43 -
P/RPS 2.84 2.96 2.54 3.09 3.46 2.21 1.39 61.22%
P/EPS 56.82 131.82 25.64 37.80 52.86 20.83 15.75 135.77%
EY 1.76 0.76 3.90 2.65 1.89 4.80 6.35 -57.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.85 1.71 1.79 1.95 2.43 2.00 -2.01%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 -
Price 0.59 0.58 0.57 0.59 0.68 0.65 0.49 -
P/RPS 2.68 2.96 2.42 2.85 3.18 2.74 1.58 42.36%
P/EPS 53.64 131.82 24.36 34.84 48.57 25.79 17.95 107.88%
EY 1.86 0.76 4.11 2.87 2.06 3.88 5.57 -51.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.85 1.63 1.65 1.80 3.01 2.28 -13.66%

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