[DESTINI] QoQ Cumulative Quarter Result on 30-Sep-2008 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
12-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- -80.67%
YoY- -439.2%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 33,203 20,747 9,534 56,035 33,690 25,783 10,975 109.31%
PBT 3,513 3,332 1,170 -18,327 -10,816 -1,573 867 154.37%
Tax -616 -1,501 -304 1,223 1,376 -681 -335 50.14%
NP 2,897 1,831 866 -17,104 -9,440 -2,254 532 209.84%
-
NP to SH 2,897 1,831 866 -17,055 -9,440 -2,254 532 209.84%
-
Tax Rate 17.53% 45.05% 25.98% - - - 38.64% -
Total Cost 30,306 18,916 8,668 73,139 43,130 28,037 10,443 103.58%
-
Net Worth 20,639 19,549 18,723 17,318 24,935 3,970,203 66,150 -54.03%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 20,639 19,549 18,723 17,318 24,935 3,970,203 66,150 -54.03%
NOSH 80,027 79,956 80,185 79,995 79,999 98,859 79,402 0.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.73% 8.83% 9.08% -30.52% -28.02% -8.74% 4.85% -
ROE 14.04% 9.37% 4.63% -98.48% -37.86% -0.06% 0.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.49 25.95 11.89 70.05 42.11 26.08 13.82 108.24%
EPS 3.62 2.29 1.08 -21.32 -11.80 -2.28 0.67 208.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.2445 0.2335 0.2165 0.3117 40.16 0.8331 -54.27%
Adjusted Per Share Value based on latest NOSH - 79,968
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.65 4.16 1.91 11.23 6.75 5.17 2.20 109.19%
EPS 0.58 0.37 0.17 -3.42 -1.89 -0.45 0.11 203.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0392 0.0375 0.0347 0.05 7.9554 0.1326 -54.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 19/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.45 0.06 0.14 0.27 0.28 0.34 0.96 -
P/RPS 1.08 0.23 1.18 0.39 0.66 1.30 6.95 -71.12%
P/EPS 12.43 2.62 12.96 -1.27 -2.37 -14.91 143.28 -80.43%
EY 8.04 38.17 7.71 -78.96 -42.14 -6.71 0.70 409.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.25 0.60 1.25 0.90 0.01 1.15 31.82%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/07/09 29/05/09 06/03/09 10/12/08 29/08/08 27/05/08 28/02/08 -
Price 0.25 0.12 0.02 0.15 0.22 0.31 0.40 -
P/RPS 0.60 0.46 0.17 0.21 0.52 1.19 2.89 -64.97%
P/EPS 6.91 5.24 1.85 -0.70 -1.86 -13.60 59.70 -76.28%
EY 14.48 19.08 54.00 -142.13 -53.64 -7.35 1.68 320.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.49 0.09 0.69 0.71 0.01 0.48 59.90%

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