[DESTINI] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -78.68%
YoY- 46.86%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 29,070 35,696 18,547 22,733 16,338 22,965 13,200 69.35%
PBT 4,372 6,554 2,705 1,554 3,192 5,633 749 224.53%
Tax -433 -1,884 -2 -979 -269 -1,102 0 -
NP 3,939 4,670 2,703 575 2,923 4,531 749 202.72%
-
NP to SH 3,084 3,857 1,432 514 2,411 4,531 749 157.11%
-
Tax Rate 9.90% 28.75% 0.07% 63.00% 8.43% 19.56% 0.00% -
Total Cost 25,131 31,026 15,844 22,158 13,415 18,434 12,451 59.78%
-
Net Worth 105,835 103,656 62,053 60,431 58,750 52,023 18,508 220.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 105,835 103,656 62,053 60,431 58,750 52,023 18,508 220.11%
NOSH 489,523 482,124 367,179 367,142 354,558 330,729 144,038 126.21%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.55% 13.08% 14.57% 2.53% 17.89% 19.73% 5.67% -
ROE 2.91% 3.72% 2.31% 0.85% 4.10% 8.71% 4.05% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.94 7.40 5.05 6.19 4.61 6.94 9.16 -25.10%
EPS 0.63 0.80 0.39 0.14 0.68 1.37 0.52 13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2162 0.215 0.169 0.1646 0.1657 0.1573 0.1285 41.50%
Adjusted Per Share Value based on latest NOSH - 367,142
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.82 7.15 3.72 4.56 3.27 4.60 2.64 69.46%
EPS 0.62 0.77 0.29 0.10 0.48 0.91 0.15 157.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2121 0.2077 0.1243 0.1211 0.1177 0.1042 0.0371 220.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.525 0.43 0.38 0.325 0.32 0.33 0.31 -
P/RPS 8.84 5.81 7.52 5.25 6.94 4.75 3.38 89.93%
P/EPS 83.33 53.75 97.44 232.14 47.06 24.09 59.62 25.03%
EY 1.20 1.86 1.03 0.43 2.13 4.15 1.68 -20.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.00 2.25 1.97 1.93 2.10 2.41 0.55%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 26/11/13 28/08/13 18/04/13 28/02/13 30/11/12 -
Price 0.65 0.49 0.375 0.39 0.375 0.315 0.33 -
P/RPS 10.95 6.62 7.42 6.30 8.14 4.54 3.60 110.07%
P/EPS 103.17 61.25 96.15 278.57 55.15 22.99 63.46 38.30%
EY 0.97 1.63 1.04 0.36 1.81 4.35 1.58 -27.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 2.28 2.22 2.37 2.26 2.00 2.57 11.12%

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