[DESTINI] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 99.19%
YoY- 97.27%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,860 37,946 166,965 105,084 65,889 29,070 93,314 -3.21%
PBT 6,489 1,300 21,340 12,034 6,107 4,372 14,005 -40.20%
Tax -2,103 -277 -6,590 -4,876 -1,890 -433 -3,134 -23.40%
NP 4,386 1,023 14,750 7,158 4,217 3,939 10,871 -45.48%
-
NP to SH 4,446 853 16,570 8,597 4,316 3,084 8,216 -33.66%
-
Tax Rate 32.41% 21.31% 30.88% 40.52% 30.95% 9.90% 22.38% -
Total Cost 84,474 36,923 152,215 97,926 61,672 25,131 82,443 1.64%
-
Net Worth 260,697 243,104 247,771 241,866 233,495 105,835 64,704 153.85%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 260,697 243,104 247,771 241,866 233,495 105,835 64,704 153.85%
NOSH 808,363 775,454 708,119 676,929 616,571 489,523 300,952 93.57%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.94% 2.70% 8.83% 6.81% 6.40% 13.55% 11.65% -
ROE 1.71% 0.35% 6.69% 3.55% 1.85% 2.91% 12.70% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.99 4.89 23.58 15.52 10.69 5.94 31.01 -50.01%
EPS 0.55 0.11 2.34 1.27 0.70 0.63 2.73 -65.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 0.3135 0.3499 0.3573 0.3787 0.2162 0.215 31.13%
Adjusted Per Share Value based on latest NOSH - 792,592
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.81 7.60 33.46 21.06 13.20 5.82 18.70 -3.20%
EPS 0.89 0.17 3.32 1.72 0.86 0.62 1.65 -33.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5224 0.4871 0.4965 0.4846 0.4679 0.2121 0.1297 153.79%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.625 0.58 0.60 0.64 0.74 0.525 0.43 -
P/RPS 5.69 11.85 2.54 4.12 6.92 8.84 1.39 156.55%
P/EPS 113.64 527.27 25.64 50.39 105.71 83.33 15.75 274.74%
EY 0.88 0.19 3.90 1.98 0.95 1.20 6.35 -73.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.85 1.71 1.79 1.95 2.43 2.00 -2.01%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 -
Price 0.59 0.58 0.57 0.59 0.68 0.65 0.49 -
P/RPS 5.37 11.85 2.42 3.80 6.36 10.95 1.58 126.56%
P/EPS 107.27 527.27 24.36 46.46 97.14 103.17 17.95 230.39%
EY 0.93 0.19 4.11 2.15 1.03 0.97 5.57 -69.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.85 1.63 1.65 1.80 3.01 2.28 -13.66%

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