[DESTINI] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 61.93%
YoY- 647.95%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 64,307 34,047 297,157 220,494 129,561 84,491 401,116 -70.52%
PBT -27,859 -11,740 -236,019 3,167 2,423 1,552 10,193 -
Tax 0 -7 -112 -645 -887 -1,111 -7,927 -
NP -27,859 -11,747 -236,131 2,522 1,536 441 2,266 -
-
NP to SH -27,668 -11,795 -235,440 1,825 1,127 636 1,807 -
-
Tax Rate - - - 20.37% 36.61% 71.59% 77.77% -
Total Cost 92,166 45,794 533,288 217,972 128,025 84,050 398,850 -62.37%
-
Net Worth 237,430 255,800 277,154 508,301 507,839 507,492 509,225 -39.89%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 237,430 255,800 277,154 508,301 507,839 507,492 509,225 -39.89%
NOSH 1,230,230 1,230,230 1,180,230 1,155,230 1,155,230 1,155,230 1,155,230 4.28%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -43.32% -34.50% -79.46% 1.14% 1.19% 0.52% 0.56% -
ROE -11.65% -4.61% -84.95% 0.36% 0.22% 0.13% 0.35% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.34 2.82 25.71 19.09 11.22 7.31 34.72 -71.32%
EPS -2.27 -0.98 -20.38 0.16 0.10 0.06 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.197 0.212 0.2398 0.44 0.4396 0.4393 0.4408 -41.57%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.89 6.82 59.54 44.18 25.96 16.93 80.37 -70.51%
EPS -5.54 -2.36 -47.18 0.37 0.23 0.13 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.5126 0.5554 1.0185 1.0176 1.0169 1.0204 -39.89%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.13 0.12 0.235 0.19 0.245 0.30 0.205 -
P/RPS 2.44 4.25 0.91 1.00 2.18 4.10 0.59 157.87%
P/EPS -5.66 -12.28 -1.15 120.27 251.14 544.92 131.06 -
EY -17.66 -8.15 -86.68 0.83 0.40 0.18 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.98 0.43 0.56 0.68 0.47 25.42%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 05/03/19 -
Price 0.275 0.13 0.18 0.21 0.22 0.26 0.22 -
P/RPS 5.15 4.61 0.70 1.10 1.96 3.55 0.63 306.31%
P/EPS -11.98 -13.30 -0.88 132.93 225.51 472.26 140.65 -
EY -8.35 -7.52 -113.17 0.75 0.44 0.21 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.61 0.75 0.48 0.50 0.59 0.50 98.78%

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