[DESTINI] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
02-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 97.83%
YoY- 66.07%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 108,611 81,752 90,861 90,336 50,914 37,946 61,881 45.55%
PBT 11,821 9,618 12,742 6,457 5,189 1,300 9,306 17.30%
Tax -3,224 -2,888 -6,242 -100 -1,826 -277 -1,712 52.55%
NP 8,597 6,730 6,500 6,357 3,363 1,023 7,594 8.63%
-
NP to SH 8,899 7,165 9,527 7,108 3,593 853 7,975 7.58%
-
Tax Rate 27.27% 30.03% 48.99% 1.55% 35.19% 21.31% 18.40% -
Total Cost 100,014 75,022 84,361 83,979 47,551 36,923 54,287 50.33%
-
Net Worth 378,207 357,790 350,073 268,650 257,498 243,104 279,045 22.49%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 378,207 357,790 350,073 268,650 257,498 243,104 279,045 22.49%
NOSH 926,979 918,589 866,090 807,727 798,444 775,454 797,500 10.56%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.92% 8.23% 7.15% 7.04% 6.61% 2.70% 12.27% -
ROE 2.35% 2.00% 2.72% 2.65% 1.40% 0.35% 2.86% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.72 8.90 10.49 11.18 6.38 4.89 7.76 31.66%
EPS 0.96 0.78 1.10 0.88 0.45 0.11 1.00 -2.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.3895 0.4042 0.3326 0.3225 0.3135 0.3499 10.79%
Adjusted Per Share Value based on latest NOSH - 807,727
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.76 16.38 18.21 18.10 10.20 7.60 12.40 45.53%
EPS 1.78 1.44 1.91 1.42 0.72 0.17 1.60 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7578 0.7169 0.7015 0.5383 0.516 0.4871 0.5591 22.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.56 0.595 0.59 0.575 0.625 0.58 0.60 -
P/RPS 4.78 6.69 5.62 5.14 9.80 11.85 7.73 -27.43%
P/EPS 58.33 76.28 53.64 65.34 138.89 527.27 60.00 -1.86%
EY 1.71 1.31 1.86 1.53 0.72 0.19 1.67 1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.53 1.46 1.73 1.94 1.85 1.71 -13.75%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 08/08/16 30/05/16 29/02/16 02/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.655 0.61 0.56 0.615 0.59 0.58 0.57 -
P/RPS 5.59 6.85 5.34 5.50 9.25 11.85 7.35 -16.69%
P/EPS 68.23 78.21 50.91 69.89 131.11 527.27 57.00 12.74%
EY 1.47 1.28 1.96 1.43 0.76 0.19 1.75 -10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.57 1.39 1.85 1.83 1.85 1.63 -0.82%

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