[DESTINI] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 54.66%
YoY- 19.07%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 286,640 137,573 685,603 577,586 386,683 223,717 354,426 -13.22%
PBT 17,287 9,700 41,761 36,225 20,406 12,980 46,330 -48.26%
Tax -3,932 -2,411 -12,411 -11,750 -5,702 -3,794 -15,183 -59.47%
NP 13,355 7,289 29,350 24,475 14,704 9,186 31,147 -43.22%
-
NP to SH 13,378 7,748 30,674 25,023 16,179 10,049 33,001 -45.31%
-
Tax Rate 22.75% 24.86% 29.72% 32.44% 27.94% 29.23% 32.77% -
Total Cost 273,285 130,284 656,253 553,111 371,979 214,531 323,279 -10.62%
-
Net Worth 520,431 514,886 509,225 504,604 496,055 489,397 491,268 3.93%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 520,431 514,886 509,225 504,604 496,055 489,397 491,268 3.93%
NOSH 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,057 1,155,230 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.66% 5.30% 4.28% 4.24% 3.80% 4.11% 8.79% -
ROE 2.57% 1.50% 6.02% 4.96% 3.26% 2.05% 6.72% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.81 11.91 59.35 50.00 33.47 19.37 34.67 -20.04%
EPS 1.16 0.67 2.66 2.17 1.40 0.87 3.30 -50.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4505 0.4457 0.4408 0.4368 0.4294 0.4237 0.4805 -4.21%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 57.44 27.57 137.38 115.73 77.48 44.83 71.02 -13.22%
EPS 2.68 1.55 6.15 5.01 3.24 2.01 6.61 -45.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0428 1.0317 1.0204 1.0111 0.994 0.9806 0.9844 3.92%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.245 0.475 0.52 0.565 0.695 0.75 0.60 -
P/RPS 0.99 3.99 0.88 1.13 2.08 3.87 1.73 -31.14%
P/EPS 21.16 70.82 19.58 26.08 49.63 86.21 18.59 9.04%
EY 4.73 1.41 5.11 3.83 2.02 1.16 5.38 -8.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.07 1.18 1.29 1.62 1.77 1.25 -42.94%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 31/05/17 27/02/17 -
Price 0.295 0.21 0.59 0.43 0.605 0.71 0.75 -
P/RPS 1.19 1.76 0.99 0.86 1.81 3.67 2.16 -32.86%
P/EPS 25.47 31.31 22.22 19.85 43.20 81.61 23.24 6.31%
EY 3.93 3.19 4.50 5.04 2.31 1.23 4.30 -5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 1.34 0.98 1.41 1.68 1.56 -44.30%

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