[DESTINI] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 103.76%
YoY- 108.23%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 26,072 175,023 139,615 116,881 86,542 136,894 123,515 -64.58%
PBT 438 7,916 4,671 4,476 1,502 -190,226 -27,484 -
Tax 0 -4,792 -1,578 -1,892 -115 0 0 -
NP 438 3,124 3,093 2,584 1,387 -190,226 -27,484 -
-
NP to SH 556 3,076 2,396 2,278 1,118 -190,063 -27,164 -
-
Tax Rate 0.00% 60.54% 33.78% 42.27% 7.66% - - -
Total Cost 25,634 171,899 136,522 114,297 85,155 327,120 150,999 -69.37%
-
Net Worth 161,695 171,011 139,345 134,098 133,461 131,857 261,177 -27.38%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 161,695 171,011 139,345 134,098 133,461 131,857 261,177 -27.38%
NOSH 1,663,531 1,663,531 1,663,531 1,518,666 1,525,276 1,525,276 1,386,276 12.93%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.68% 1.78% 2.22% 2.21% 1.60% -138.96% -22.25% -
ROE 0.34% 1.80% 1.72% 1.70% 0.84% -144.14% -10.40% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.57 10.52 11.34 7.70 5.67 9.58 9.96 -70.85%
EPS 0.03 0.20 0.17 0.15 0.07 -14.59 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 0.1028 0.1132 0.0883 0.0875 0.0923 0.2106 -40.30%
Adjusted Per Share Value based on latest NOSH - 1,450,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.22 35.07 27.98 23.42 17.34 27.43 24.75 -64.60%
EPS 0.11 0.62 0.48 0.46 0.22 -38.08 -5.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.324 0.3427 0.2792 0.2687 0.2674 0.2642 0.5233 -27.37%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.18 0.18 0.30 0.195 0.23 0.27 0.25 -
P/RPS 11.48 1.71 2.65 2.53 4.05 2.82 2.51 175.79%
P/EPS 538.55 97.35 154.13 130.00 313.79 -2.03 -11.41 -
EY 0.19 1.03 0.65 0.77 0.32 -49.28 -8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.75 2.65 2.21 2.63 2.93 1.19 34.23%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 26/11/21 26/08/21 31/05/21 26/03/21 27/11/20 -
Price 0.165 0.19 0.195 0.215 0.205 0.25 0.27 -
P/RPS 10.53 1.81 1.72 2.79 3.61 2.61 2.71 147.36%
P/EPS 493.67 102.75 100.18 143.33 279.68 -1.88 -12.33 -
EY 0.20 0.97 1.00 0.70 0.36 -53.22 -8.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.85 1.72 2.43 2.34 2.71 1.28 20.84%

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