[DESTINI] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 5.18%
YoY- 108.82%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 58,818 26,072 175,023 139,615 116,881 86,542 136,894 -43.14%
PBT -693 438 7,916 4,671 4,476 1,502 -190,226 -97.65%
Tax 0 0 -4,792 -1,578 -1,892 -115 0 -
NP -693 438 3,124 3,093 2,584 1,387 -190,226 -97.65%
-
NP to SH -730 556 3,076 2,396 2,278 1,118 -190,063 -97.57%
-
Tax Rate - 0.00% 60.54% 33.78% 42.27% 7.66% - -
Total Cost 59,511 25,634 171,899 136,522 114,297 85,155 327,120 -67.99%
-
Net Worth 160,198 161,695 171,011 139,345 134,098 133,461 131,857 13.90%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 160,198 161,695 171,011 139,345 134,098 133,461 131,857 13.90%
NOSH 1,663,531 1,663,531 1,663,531 1,663,531 1,518,666 1,525,276 1,525,276 5.97%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -1.18% 1.68% 1.78% 2.22% 2.21% 1.60% -138.96% -
ROE -0.46% 0.34% 1.80% 1.72% 1.70% 0.84% -144.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.54 1.57 10.52 11.34 7.70 5.67 9.58 -48.59%
EPS -0.04 0.03 0.20 0.17 0.15 0.07 -14.59 -98.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0963 0.0972 0.1028 0.1132 0.0883 0.0875 0.0923 2.87%
Adjusted Per Share Value based on latest NOSH - 1,663,531
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.79 5.22 35.07 27.98 23.42 17.34 27.43 -43.13%
EPS -0.15 0.11 0.62 0.48 0.46 0.22 -38.08 -97.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.321 0.324 0.3427 0.2792 0.2687 0.2674 0.2642 13.90%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.13 0.18 0.18 0.30 0.195 0.23 0.27 -
P/RPS 3.68 11.48 1.71 2.65 2.53 4.05 2.82 19.47%
P/EPS -296.25 538.55 97.35 154.13 130.00 313.79 -2.03 2697.29%
EY -0.34 0.19 1.03 0.65 0.77 0.32 -49.28 -96.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.85 1.75 2.65 2.21 2.63 2.93 -40.42%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 26/11/21 26/08/21 31/05/21 26/03/21 -
Price 0.10 0.165 0.19 0.195 0.215 0.205 0.25 -
P/RPS 2.83 10.53 1.81 1.72 2.79 3.61 2.61 5.55%
P/EPS -227.88 493.67 102.75 100.18 143.33 279.68 -1.88 2370.86%
EY -0.44 0.20 0.97 1.00 0.70 0.36 -53.22 -95.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.70 1.85 1.72 2.43 2.34 2.71 -47.28%

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