[DESTINI] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -66.01%
YoY- 739.98%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 354,426 238,984 190,363 81,752 270,056 179,195 88,860 150.45%
PBT 46,330 25,334 21,438 9,618 25,690 12,946 6,489 268.58%
Tax -15,183 -6,126 -6,112 -2,888 -8,446 -2,203 -2,103 271.31%
NP 31,147 19,208 15,326 6,730 17,244 10,743 4,386 267.26%
-
NP to SH 33,001 21,016 16,064 7,165 21,082 11,554 4,446 278.21%
-
Tax Rate 32.77% 24.18% 28.51% 30.03% 32.88% 17.02% 32.41% -
Total Cost 323,279 219,776 175,037 75,022 252,812 168,452 84,474 143.67%
-
Net Worth 491,268 469,824 378,850 357,790 331,569 266,865 260,697 52.27%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 491,268 469,824 378,850 357,790 331,569 266,865 260,697 52.27%
NOSH 1,155,230 989,730 928,554 918,589 820,311 802,361 808,363 26.73%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.79% 8.04% 8.05% 8.23% 6.39% 6.00% 4.94% -
ROE 6.72% 4.47% 4.24% 2.00% 6.36% 4.33% 1.71% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.67 24.15 20.50 8.90 32.92 22.33 10.99 114.35%
EPS 3.30 2.21 1.73 0.78 2.57 1.44 0.55 228.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.4747 0.408 0.3895 0.4042 0.3326 0.3225 30.29%
Adjusted Per Share Value based on latest NOSH - 918,589
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 71.20 48.01 38.24 16.42 54.25 36.00 17.85 150.46%
EPS 6.63 4.22 3.23 1.44 4.24 2.32 0.89 279.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.987 0.9439 0.7611 0.7188 0.6661 0.5361 0.5237 52.28%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.60 0.84 0.56 0.595 0.59 0.575 0.625 -
P/RPS 1.73 3.48 2.73 6.69 1.79 2.57 5.69 -54.62%
P/EPS 18.59 39.56 32.37 76.28 22.96 39.93 113.64 -69.92%
EY 5.38 2.53 3.09 1.31 4.36 2.50 0.88 232.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.77 1.37 1.53 1.46 1.73 1.94 -25.30%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 08/08/16 30/05/16 29/02/16 02/11/15 28/08/15 -
Price 0.75 0.785 0.655 0.61 0.56 0.615 0.59 -
P/RPS 2.16 3.25 3.19 6.85 1.70 2.75 5.37 -45.35%
P/EPS 23.24 36.97 37.86 78.21 21.79 42.71 107.27 -63.76%
EY 4.30 2.70 2.64 1.28 4.59 2.34 0.93 176.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.65 1.61 1.57 1.39 1.85 1.83 -10.05%

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