[DESTINI] QoQ Cumulative Quarter Result on 31-Mar-2024

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Mar-2024
Profit Trend
QoQ- -144.53%
YoY- -650.56%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 78,985 160,851 129,108 107,430 79,214 57,182 19,375 154.54%
PBT 7,616 -140,122 -42,152 -15,744 -11,682 -4,100 -7,331 -
Tax -936 0 -787 -1,400 -1,017 -1,500 0 -
NP 6,680 -140,122 -42,939 -17,144 -12,699 -5,600 -7,331 -
-
NP to SH 5,326 -136,756 -39,602 -16,195 -12,261 -5,460 7,193 -18.10%
-
Tax Rate 12.29% - - - - - - -
Total Cost 72,305 300,973 172,047 124,574 91,913 62,782 26,706 93.90%
-
Net Worth 126,511 80,515 190,470 109,626 113,785 120,273 117,778 4.87%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 126,511 80,515 190,470 109,626 113,785 120,273 117,778 4.87%
NOSH 499,059 499,059 4,990,594 1,663,531 1,663,531 1,663,531 1,663,531 -55.08%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.46% -87.11% -33.26% -15.96% -16.03% -9.79% -37.84% -
ROE 4.21% -169.85% -20.79% -14.77% -10.78% -4.54% 6.11% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.83 124.44 8.55 6.46 4.76 3.44 1.16 468.34%
EPS 1.07 -70.42 -2.29 -0.97 -0.74 -0.33 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.6229 0.1262 0.0659 0.0684 0.0723 0.0708 133.50%
Adjusted Per Share Value based on latest NOSH - 4,990,594
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.83 32.23 25.87 21.53 15.87 11.46 3.88 154.67%
EPS 1.07 -27.40 -7.94 -3.25 -2.46 -1.09 1.44 -17.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.1613 0.3817 0.2197 0.228 0.241 0.236 4.87%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.285 0.295 0.03 0.10 0.105 0.09 0.08 -
P/RPS 1.80 0.24 0.35 1.55 2.21 2.62 6.87 -58.95%
P/EPS 26.71 -0.28 -1.14 -10.27 -14.25 -27.42 18.50 27.65%
EY 3.74 -358.64 -87.46 -9.74 -7.02 -3.65 5.40 -21.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.47 0.24 1.52 1.54 1.24 1.13 -0.58%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 04/11/24 30/08/24 31/05/24 29/02/24 23/11/23 29/08/23 30/05/23 -
Price 0.325 0.21 0.025 0.05 0.11 0.085 0.08 -
P/RPS 2.05 0.17 0.29 0.77 2.31 2.47 6.87 -55.24%
P/EPS 30.45 -0.20 -0.95 -5.14 -14.92 -25.90 18.50 39.27%
EY 3.28 -503.81 -104.96 -19.47 -6.70 -3.86 5.40 -28.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.34 0.20 0.76 1.61 1.18 1.13 8.63%

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