[DESTINI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 31.04%
YoY- -49.31%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,125 36,976 20,570 12,701 45,811 33,203 20,747 65.30%
PBT -7,478 1,089 822 599 596 3,513 3,332 -
Tax -662 -9 0 -160 -261 -616 -1,501 -42.03%
NP -8,140 1,080 822 439 335 2,897 1,831 -
-
NP to SH -8,140 1,080 822 439 335 2,897 1,831 -
-
Tax Rate - 0.83% 0.00% 26.71% 43.79% 17.53% 45.05% -
Total Cost 52,265 35,896 19,748 12,262 45,476 30,306 18,916 96.78%
-
Net Worth 13,438 22,648 22,337 21,957 21,503 20,639 19,549 -22.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 13,438 22,648 22,337 21,957 21,503 20,639 19,549 -22.09%
NOSH 80,039 79,999 79,805 79,818 79,761 80,027 79,956 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -18.45% 2.92% 4.00% 3.46% 0.73% 8.73% 8.83% -
ROE -60.57% 4.77% 3.68% 2.00% 1.56% 14.04% 9.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.13 46.22 25.78 15.91 57.43 41.49 25.95 65.18%
EPS -10.17 1.35 1.03 0.55 0.42 3.62 2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.2831 0.2799 0.2751 0.2696 0.2579 0.2445 -22.14%
Adjusted Per Share Value based on latest NOSH - 79,636
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.84 7.41 4.12 2.54 9.18 6.65 4.16 65.21%
EPS -1.63 0.22 0.16 0.09 0.07 0.58 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0454 0.0448 0.044 0.0431 0.0414 0.0392 -22.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 20/11/09 10/07/09 30/06/09 31/03/09 -
Price 0.255 0.255 0.255 0.255 0.25 0.45 0.06 -
P/RPS 0.46 0.55 0.99 1.60 0.44 1.08 0.23 58.67%
P/EPS -2.51 18.89 24.76 46.36 59.52 12.43 2.62 -
EY -39.88 5.29 4.04 2.16 1.68 8.04 38.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.90 0.91 0.93 0.93 1.74 0.25 232.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 14/12/10 30/08/10 31/05/10 25/02/10 20/11/09 10/07/09 29/05/09 -
Price 0.255 0.255 0.255 0.255 0.255 0.25 0.12 -
P/RPS 0.46 0.55 0.99 1.60 0.44 0.60 0.46 0.00%
P/EPS -2.51 18.89 24.76 46.36 60.71 6.91 5.24 -
EY -39.88 5.29 4.04 2.16 1.65 14.48 19.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.90 0.91 0.93 0.95 0.97 0.49 112.55%

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