[DESTINI] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 114.98%
YoY- 136.13%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 37,519 36,460 25,692 9,481 46,800 44,125 36,976 0.97%
PBT 7,326 7,839 6,333 1,941 -12,331 -7,478 1,089 255.12%
Tax -85 -153 0 0 -623 -662 -9 344.98%
NP 7,241 7,686 6,333 1,941 -12,954 -8,140 1,080 254.33%
-
NP to SH 7,241 7,686 6,333 1,941 -12,954 -8,140 1,080 254.33%
-
Tax Rate 1.16% 1.95% 0.00% 0.00% - - 0.83% -
Total Cost 30,278 28,774 19,359 7,540 59,754 52,265 35,896 -10.69%
-
Net Worth 15,642 16,311 14,950 1,059,258 863,425 13,438 22,648 -21.81%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,642 16,311 14,950 1,059,258 863,425 13,438 22,648 -21.81%
NOSH 79,972 80,038 80,032 80,307 80,169 80,039 79,999 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.30% 21.08% 24.65% 20.47% -27.68% -18.45% 2.92% -
ROE 46.29% 47.12% 42.36% 0.18% -1.50% -60.57% 4.77% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 46.91 45.55 32.10 11.81 58.38 55.13 46.22 0.99%
EPS 9.05 9.61 7.92 2.43 -16.19 -10.17 1.35 254.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1956 0.2038 0.1868 13.19 10.77 0.1679 0.2831 -21.79%
Adjusted Per Share Value based on latest NOSH - 79,876
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.52 7.31 5.15 1.90 9.38 8.84 7.41 0.98%
EPS 1.45 1.54 1.27 0.39 -2.60 -1.63 0.22 250.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0327 0.03 2.1225 1.7301 0.0269 0.0454 -21.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.255 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.53 0.56 0.79 2.16 0.44 0.46 0.55 -2.43%
P/EPS 2.76 2.66 3.22 10.55 -1.58 -2.51 18.89 -72.16%
EY 36.22 37.66 31.03 9.48 -63.37 -39.88 5.29 259.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.25 1.37 0.02 0.02 1.52 0.90 26.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 23/08/11 31/05/11 28/02/11 14/12/10 30/08/10 -
Price 0.25 0.25 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.53 0.55 0.79 2.16 0.44 0.46 0.55 -2.43%
P/EPS 2.76 2.60 3.22 10.55 -1.58 -2.51 18.89 -72.16%
EY 36.22 38.41 31.03 9.48 -63.37 -39.88 5.29 259.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.23 1.37 0.02 0.02 1.52 0.90 26.38%

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