[DESTINI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -83.53%
YoY- -65.0%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 67,646 43,158 31,929 18,908 85,856 72,175 53,061 17.55%
PBT 9,555 6,255 5,385 3,583 20,443 18,301 14,011 -22.50%
Tax -4,527 -2,007 -1,377 -1,395 -7,159 -5,977 -4,703 -2.50%
NP 5,028 4,248 4,008 2,188 13,284 12,324 9,308 -33.64%
-
NP to SH 5,028 4,248 4,008 2,188 13,284 12,324 9,308 -33.64%
-
Tax Rate 47.38% 32.09% 25.57% 38.93% 35.02% 32.66% 33.57% -
Total Cost 62,618 38,910 27,921 16,720 72,572 59,851 43,753 26.96%
-
Net Worth 66,075 65,359 66,871 64,937 62,053 60,540 57,511 9.68%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 66,075 65,359 66,871 64,937 62,053 60,540 57,511 9.68%
NOSH 79,936 80,000 79,999 79,854 79,975 79,974 79,965 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.43% 9.84% 12.55% 11.57% 15.47% 17.08% 17.54% -
ROE 7.61% 6.50% 5.99% 3.37% 21.41% 20.36% 16.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 84.62 53.95 39.91 23.68 107.35 90.25 66.35 17.58%
EPS 6.29 5.31 5.01 2.74 16.61 15.41 11.64 -33.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8266 0.817 0.8359 0.8132 0.7759 0.757 0.7192 9.71%
Adjusted Per Share Value based on latest NOSH - 79,854
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.55 8.65 6.40 3.79 17.20 14.46 10.63 17.54%
EPS 1.01 0.85 0.80 0.44 2.66 2.47 1.87 -33.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1324 0.131 0.134 0.1301 0.1243 0.1213 0.1152 9.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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