[DESTINI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -599.69%
YoY- 19.27%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 139,615 116,881 86,542 136,894 123,515 64,307 34,047 155.97%
PBT 4,671 4,476 1,502 -190,226 -27,484 -27,859 -11,740 -
Tax -1,578 -1,892 -115 0 0 0 -7 3591.82%
NP 3,093 2,584 1,387 -190,226 -27,484 -27,859 -11,747 -
-
NP to SH 2,396 2,278 1,118 -190,063 -27,164 -27,668 -11,795 -
-
Tax Rate 33.78% 42.27% 7.66% - - - - -
Total Cost 136,522 114,297 85,155 327,120 150,999 92,166 45,794 107.00%
-
Net Worth 139,345 134,098 133,461 131,857 261,177 237,430 255,800 -33.27%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 139,345 134,098 133,461 131,857 261,177 237,430 255,800 -33.27%
NOSH 1,663,531 1,518,666 1,525,276 1,525,276 1,386,276 1,230,230 1,230,230 22.25%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.22% 2.21% 1.60% -138.96% -22.25% -43.32% -34.50% -
ROE 1.72% 1.70% 0.84% -144.14% -10.40% -11.65% -4.61% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.34 7.70 5.67 9.58 9.96 5.34 2.82 152.66%
EPS 0.17 0.15 0.07 -14.59 -2.16 -2.27 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.0883 0.0875 0.0923 0.2106 0.197 0.212 -34.15%
Adjusted Per Share Value based on latest NOSH - 1,525,276
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 28.05 23.48 17.39 27.50 24.81 12.92 6.84 155.98%
EPS 0.48 0.46 0.22 -38.18 -5.46 -5.56 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.2694 0.2681 0.2649 0.5247 0.477 0.5139 -33.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.30 0.195 0.23 0.27 0.25 0.13 0.12 -
P/RPS 2.65 2.53 4.05 2.82 2.51 2.44 4.25 -26.99%
P/EPS 154.13 130.00 313.79 -2.03 -11.41 -5.66 -12.28 -
EY 0.65 0.77 0.32 -49.28 -8.76 -17.66 -8.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.21 2.63 2.93 1.19 0.66 0.57 178.29%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 31/05/21 26/03/21 27/11/20 28/08/20 30/06/20 -
Price 0.195 0.215 0.205 0.25 0.27 0.275 0.13 -
P/RPS 1.72 2.79 3.61 2.61 2.71 5.15 4.61 -48.14%
P/EPS 100.18 143.33 279.68 -1.88 -12.33 -11.98 -13.30 -
EY 1.00 0.70 0.36 -53.22 -8.11 -8.35 -7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.43 2.34 2.71 1.28 1.40 0.61 99.46%

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