[DESTINI] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -44.34%
YoY- -30.32%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 162,966 223,717 115,441 48,621 108,611 81,752 90,861 47.67%
PBT 7,426 12,980 20,997 3,896 11,821 9,618 12,742 -30.25%
Tax -1,908 -3,794 -9,058 -13 -3,224 -2,888 -6,242 -54.65%
NP 5,518 9,186 11,939 3,883 8,597 6,730 6,500 -10.35%
-
NP to SH 6,130 10,049 11,985 4,953 8,899 7,165 9,527 -25.48%
-
Tax Rate 25.69% 29.23% 43.14% 0.33% 27.27% 30.03% 48.99% -
Total Cost 157,448 214,531 103,502 44,738 100,014 75,022 84,361 51.64%
-
Net Worth 496,055 489,397 491,268 469,824 378,207 357,790 350,073 26.18%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 496,055 489,397 491,268 469,824 378,207 357,790 350,073 26.18%
NOSH 1,155,230 1,155,057 1,155,230 989,730 926,979 918,589 866,090 21.19%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.39% 4.11% 10.34% 7.99% 7.92% 8.23% 7.15% -
ROE 1.24% 2.05% 2.44% 1.05% 2.35% 2.00% 2.72% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.11 19.37 11.29 4.91 11.72 8.90 10.49 21.87%
EPS 0.53 0.87 1.17 0.50 0.96 0.78 1.10 -38.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4294 0.4237 0.4805 0.4747 0.408 0.3895 0.4042 4.11%
Adjusted Per Share Value based on latest NOSH - 989,730
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.65 44.83 23.13 9.74 21.76 16.38 18.21 47.63%
EPS 1.23 2.01 2.40 0.99 1.78 1.44 1.91 -25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.994 0.9806 0.9844 0.9414 0.7578 0.7169 0.7015 26.18%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.695 0.75 0.60 0.84 0.56 0.595 0.59 -
P/RPS 4.93 3.87 5.31 17.10 4.78 6.69 5.62 -8.36%
P/EPS 130.98 86.21 51.18 167.85 58.33 76.28 53.64 81.43%
EY 0.76 1.16 1.95 0.60 1.71 1.31 1.86 -44.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.77 1.25 1.77 1.37 1.53 1.46 7.18%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 27/02/17 22/11/16 08/08/16 30/05/16 29/02/16 -
Price 0.605 0.71 0.75 0.785 0.655 0.61 0.56 -
P/RPS 4.29 3.67 6.64 15.98 5.59 6.85 5.34 -13.59%
P/EPS 114.02 81.61 63.98 156.86 68.23 78.21 50.91 71.26%
EY 0.88 1.23 1.56 0.64 1.47 1.28 1.96 -41.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.68 1.56 1.65 1.61 1.57 1.39 0.95%

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