[DESTINI] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
04-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 115.58%
YoY- 230.32%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 315,940 160,851 110,664 117,196 105,618 114,364 77,500 154.54%
PBT 30,464 -140,122 -36,130 -17,175 -15,576 -8,200 -29,324 -
Tax -3,744 0 -674 -1,527 -1,356 -3,000 0 -
NP 26,720 -140,122 -36,804 -18,702 -16,932 -11,200 -29,324 -
-
NP to SH 21,304 -136,756 -33,944 -17,667 -16,348 -10,920 28,772 -18.10%
-
Tax Rate 12.29% - - - - - - -
Total Cost 289,220 300,973 147,468 135,898 122,550 125,564 106,824 93.90%
-
Net Worth 126,181 80,515 190,470 109,626 113,785 120,273 117,778 4.68%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 126,181 80,515 190,470 109,626 113,785 120,273 117,778 4.68%
NOSH 497,756 499,059 4,990,594 1,663,531 1,663,531 1,663,531 1,663,531 -55.16%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.46% -87.11% -33.26% -15.96% -16.03% -9.79% -37.84% -
ROE 16.88% -169.85% -17.82% -16.12% -14.37% -9.08% 24.43% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 63.47 124.44 7.33 7.05 6.35 6.87 4.66 467.61%
EPS 4.28 -70.42 -1.96 -1.06 -0.99 -0.66 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.6229 0.1262 0.0659 0.0684 0.0723 0.0708 133.50%
Adjusted Per Share Value based on latest NOSH - 497,756
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 63.47 32.32 22.23 23.54 21.22 22.98 15.57 154.53%
EPS 4.28 -27.47 -6.82 -3.55 -3.28 -2.19 5.78 -18.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.1618 0.3827 0.2202 0.2286 0.2416 0.2366 4.69%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.285 0.295 0.03 0.10 0.105 0.09 0.08 -
P/RPS 0.45 0.24 0.41 1.42 1.65 1.31 1.72 -58.99%
P/EPS 6.66 -0.28 -1.33 -9.42 -10.68 -13.71 4.63 27.34%
EY 15.02 -358.64 -74.97 -10.62 -9.36 -7.29 21.62 -21.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.47 0.24 1.52 1.54 1.24 1.13 -0.58%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 04/11/24 30/08/24 31/05/24 29/02/24 23/11/23 29/08/23 30/05/23 -
Price 0.325 0.21 0.025 0.05 0.11 0.085 0.08 -
P/RPS 0.51 0.17 0.34 0.71 1.73 1.24 1.72 -55.43%
P/EPS 7.59 -0.20 -1.11 -4.71 -11.19 -12.95 4.63 38.90%
EY 13.17 -503.81 -89.96 -21.24 -8.93 -7.72 21.62 -28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.34 0.20 0.76 1.61 1.18 1.13 8.63%

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