[DESTINI] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 1.04%
YoY- -22.9%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 401,116 397,794 573,280 550,292 685,603 770,114 773,366 -35.36%
PBT 10,193 504 34,574 38,800 41,761 48,300 40,812 -60.24%
Tax -7,927 -357 -7,864 -9,644 -12,411 -15,666 -11,404 -21.47%
NP 2,266 146 26,710 29,156 29,350 32,633 29,408 -81.80%
-
NP to SH 1,807 325 26,756 30,992 30,674 33,364 32,358 -85.31%
-
Tax Rate 77.77% 70.83% 22.75% 24.86% 29.72% 32.43% 27.94% -
Total Cost 398,850 397,648 546,570 521,136 656,253 737,481 743,958 -33.93%
-
Net Worth 509,225 508,070 520,431 514,886 509,225 504,604 496,055 1.75%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 509,225 508,070 520,431 514,886 509,225 504,604 496,055 1.75%
NOSH 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.56% 0.04% 4.66% 5.30% 4.28% 4.24% 3.80% -
ROE 0.35% 0.06% 5.14% 6.02% 6.02% 6.61% 6.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 34.72 34.43 49.62 47.63 59.35 66.66 66.94 -35.36%
EPS 0.16 0.03 2.32 2.68 2.66 2.89 2.80 -85.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4408 0.4398 0.4505 0.4457 0.4408 0.4368 0.4294 1.75%
Adjusted Per Share Value based on latest NOSH - 1,155,230
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 80.58 79.92 115.17 110.55 137.74 154.72 155.37 -35.37%
EPS 0.36 0.07 5.38 6.23 6.16 6.70 6.50 -85.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.023 1.0207 1.0456 1.0344 1.023 1.0138 0.9966 1.75%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.205 0.295 0.245 0.475 0.52 0.565 0.695 -
P/RPS 0.59 0.86 0.49 1.00 0.88 0.85 1.04 -31.39%
P/EPS 131.06 1,047.52 10.58 17.71 19.58 19.56 24.81 202.39%
EY 0.76 0.10 9.45 5.65 5.11 5.11 4.03 -67.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.54 1.07 1.18 1.29 1.62 -56.07%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 05/03/19 07/12/18 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.22 0.135 0.295 0.21 0.59 0.43 0.605 -
P/RPS 0.63 0.39 0.59 0.44 0.99 0.65 0.90 -21.11%
P/EPS 140.65 479.37 12.74 7.83 22.22 14.89 21.60 247.51%
EY 0.71 0.21 7.85 12.78 4.50 6.72 4.63 -71.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.65 0.47 1.34 0.98 1.41 -49.80%

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