[DESTINI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 48.94%
YoY- 71.91%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,889 29,070 93,314 57,618 39,071 16,338 56,837 10.38%
PBT 6,107 4,372 14,005 7,452 4,746 3,192 8,166 -17.65%
Tax -1,890 -433 -3,134 -1,251 -1,248 -269 -1,102 43.42%
NP 4,217 3,939 10,871 6,201 3,498 2,923 7,064 -29.16%
-
NP to SH 4,316 3,084 8,216 4,358 2,926 2,411 7,064 -28.06%
-
Tax Rate 30.95% 9.90% 22.38% 16.79% 26.30% 8.43% 13.49% -
Total Cost 61,672 25,131 82,443 51,417 35,573 13,415 49,773 15.40%
-
Net Worth 233,495 105,835 64,704 61,375 59,459 58,750 25,026 345.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 233,495 105,835 64,704 61,375 59,459 58,750 25,026 345.00%
NOSH 616,571 489,523 300,952 363,166 361,234 354,558 159,099 147.33%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.40% 13.55% 11.65% 10.76% 8.95% 17.89% 12.43% -
ROE 1.85% 2.91% 12.70% 7.10% 4.92% 4.10% 28.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.69 5.94 31.01 15.87 10.82 4.61 35.72 -55.35%
EPS 0.70 0.63 2.73 1.20 0.81 0.68 4.44 -70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3787 0.2162 0.215 0.169 0.1646 0.1657 0.1573 79.91%
Adjusted Per Share Value based on latest NOSH - 367,179
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.24 5.84 18.75 11.58 7.85 3.28 11.42 10.39%
EPS 0.87 0.62 1.65 0.88 0.59 0.48 1.42 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4691 0.2126 0.13 0.1233 0.1195 0.118 0.0503 344.87%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.74 0.525 0.43 0.38 0.325 0.32 0.33 -
P/RPS 6.92 8.84 1.39 2.40 3.00 6.94 0.92 285.31%
P/EPS 105.71 83.33 15.75 31.67 40.12 47.06 7.43 490.01%
EY 0.95 1.20 6.35 3.16 2.49 2.13 13.45 -82.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.43 2.00 2.25 1.97 1.93 2.10 -4.83%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 18/04/13 28/02/13 -
Price 0.68 0.65 0.49 0.375 0.39 0.375 0.315 -
P/RPS 6.36 10.95 1.58 2.36 3.61 8.14 0.88 275.16%
P/EPS 97.14 103.17 17.95 31.25 48.15 55.15 7.09 475.32%
EY 1.03 0.97 5.57 3.20 2.08 1.81 14.10 -82.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 3.01 2.28 2.22 2.37 2.26 2.00 -6.80%

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