[DESTINI] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 178.6%
YoY- 91.19%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 36,819 29,070 35,696 18,547 22,733 16,338 22,965 37.10%
PBT 1,736 4,372 6,554 2,705 1,554 3,192 5,633 -54.47%
Tax -1,458 -433 -1,884 -2 -979 -269 -1,102 20.57%
NP 278 3,939 4,670 2,703 575 2,923 4,531 -84.52%
-
NP to SH 1,232 3,084 3,857 1,432 514 2,411 4,531 -58.12%
-
Tax Rate 83.99% 9.90% 28.75% 0.07% 63.00% 8.43% 19.56% -
Total Cost 36,541 25,131 31,026 15,844 22,158 13,415 18,434 57.99%
-
Net Worth 274,446 105,835 103,656 62,053 60,431 58,750 52,023 203.96%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 274,446 105,835 103,656 62,053 60,431 58,750 52,023 203.96%
NOSH 724,705 489,523 482,124 367,179 367,142 354,558 330,729 68.94%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.76% 13.55% 13.08% 14.57% 2.53% 17.89% 19.73% -
ROE 0.45% 2.91% 3.72% 2.31% 0.85% 4.10% 8.71% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.08 5.94 7.40 5.05 6.19 4.61 6.94 -18.82%
EPS 0.17 0.63 0.80 0.39 0.14 0.68 1.37 -75.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3787 0.2162 0.215 0.169 0.1646 0.1657 0.1573 79.91%
Adjusted Per Share Value based on latest NOSH - 367,179
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.40 5.84 7.17 3.73 4.57 3.28 4.61 37.21%
EPS 0.25 0.62 0.77 0.29 0.10 0.48 0.91 -57.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5514 0.2126 0.2082 0.1247 0.1214 0.118 0.1045 204.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.74 0.525 0.43 0.38 0.325 0.32 0.33 -
P/RPS 14.57 8.84 5.81 7.52 5.25 6.94 4.75 111.54%
P/EPS 435.29 83.33 53.75 97.44 232.14 47.06 24.09 592.25%
EY 0.23 1.20 1.86 1.03 0.43 2.13 4.15 -85.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.43 2.00 2.25 1.97 1.93 2.10 -4.83%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 18/04/13 28/02/13 -
Price 0.68 0.65 0.49 0.375 0.39 0.375 0.315 -
P/RPS 13.38 10.95 6.62 7.42 6.30 8.14 4.54 105.96%
P/EPS 400.00 103.17 61.25 96.15 278.57 55.15 22.99 574.97%
EY 0.25 0.97 1.63 1.04 0.36 1.81 4.35 -85.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 3.01 2.28 2.22 2.37 2.26 2.00 -6.80%

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