[DESTINI] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -81.92%
YoY- -50.27%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 186,401 87,715 58,818 26,072 175,023 139,615 116,881 36.38%
PBT -34,682 -2,392 -693 438 7,916 4,671 4,476 -
Tax 418 0 0 0 -4,792 -1,578 -1,892 -
NP -34,264 -2,392 -693 438 3,124 3,093 2,584 -
-
NP to SH -31,746 -2,335 -730 556 3,076 2,396 2,278 -
-
Tax Rate - - - 0.00% 60.54% 33.78% 42.27% -
Total Cost 220,665 90,107 59,511 25,634 171,899 136,522 114,297 54.86%
-
Net Worth 123,933 155,872 160,198 161,695 171,011 139,345 134,098 -5.10%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 123,933 155,872 160,198 161,695 171,011 139,345 134,098 -5.10%
NOSH 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 1,518,666 6.24%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -18.38% -2.73% -1.18% 1.68% 1.78% 2.22% 2.21% -
ROE -25.62% -1.50% -0.46% 0.34% 1.80% 1.72% 1.70% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.21 5.27 3.54 1.57 10.52 11.34 7.70 28.36%
EPS -1.91 -0.14 -0.04 0.03 0.20 0.17 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0937 0.0963 0.0972 0.1028 0.1132 0.0883 -10.68%
Adjusted Per Share Value based on latest NOSH - 1,663,531
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 37.35 17.58 11.79 5.22 35.07 27.98 23.42 36.38%
EPS -6.36 -0.47 -0.15 0.11 0.62 0.48 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2483 0.3123 0.321 0.324 0.3427 0.2792 0.2687 -5.11%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.08 0.07 0.13 0.18 0.18 0.30 0.195 -
P/RPS 0.71 1.33 3.68 11.48 1.71 2.65 2.53 -57.03%
P/EPS -4.19 -49.87 -296.25 538.55 97.35 154.13 130.00 -
EY -23.85 -2.01 -0.34 0.19 1.03 0.65 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.75 1.35 1.85 1.75 2.65 2.21 -38.25%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 26/11/21 26/08/21 -
Price 0.075 0.075 0.10 0.165 0.19 0.195 0.215 -
P/RPS 0.67 1.42 2.83 10.53 1.81 1.72 2.79 -61.26%
P/EPS -3.93 -53.43 -227.88 493.67 102.75 100.18 143.33 -
EY -25.44 -1.87 -0.44 0.20 0.97 1.00 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.80 1.04 1.70 1.85 1.72 2.43 -44.21%

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