[DESTINI] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -20.67%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 56,837 45,161 41,342 33,520 37,519 48,613 51,384 6.92%
PBT 8,166 3,380 3,572 5,744 7,326 10,452 12,666 -25.27%
Tax -1,102 0 0 0 -85 -204 0 -
NP 7,064 3,380 3,572 5,744 7,241 10,248 12,666 -32.12%
-
NP to SH 7,064 3,380 3,572 5,744 7,241 10,248 12,666 -32.12%
-
Tax Rate 13.49% 0.00% 0.00% 0.00% 1.16% 1.95% 0.00% -
Total Cost 49,773 41,781 37,770 27,776 30,278 38,365 38,718 18.13%
-
Net Worth 25,026 9,811 17,451 17,040 15,642 16,311 14,950 40.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 25,026 9,811 17,451 17,040 15,642 16,311 14,950 40.76%
NOSH 159,099 76,355 80,089 79,777 79,972 80,038 80,032 57.77%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.43% 7.48% 8.64% 17.14% 19.30% 21.08% 24.65% -
ROE 28.23% 34.45% 20.47% 33.71% 46.29% 62.83% 84.72% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 35.72 59.15 51.62 42.02 46.91 60.74 64.20 -32.23%
EPS 4.44 4.43 4.46 7.20 9.05 12.81 15.84 -57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1285 0.2179 0.2136 0.1956 0.2038 0.1868 -10.78%
Adjusted Per Share Value based on latest NOSH - 79,777
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.39 9.05 8.28 6.72 7.52 9.74 10.30 6.90%
EPS 1.42 0.68 0.72 1.15 1.45 2.05 2.54 -32.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0197 0.035 0.0341 0.0313 0.0327 0.03 40.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.33 0.31 0.25 0.25 0.25 0.255 0.255 -
P/RPS 0.92 0.52 0.48 0.60 0.53 0.42 0.40 73.80%
P/EPS 7.43 7.00 5.61 3.47 2.76 1.99 1.61 175.90%
EY 13.45 14.28 17.84 28.80 36.22 50.21 62.06 -63.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.41 1.15 1.17 1.28 1.25 1.37 32.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 25/05/12 29/02/12 25/11/11 23/08/11 -
Price 0.315 0.33 0.36 0.25 0.25 0.25 0.255 -
P/RPS 0.88 0.56 0.70 0.60 0.53 0.41 0.40 68.75%
P/EPS 7.09 7.45 8.07 3.47 2.76 1.95 1.61 167.46%
EY 14.10 13.41 12.39 28.80 36.22 51.22 62.06 -62.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.57 1.65 1.17 1.28 1.23 1.37 28.54%

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