[DESTINI] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 44.29%
YoY- 78.58%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 149,067 137,573 108,017 190,902 162,966 223,717 115,441 18.63%
PBT 7,587 9,700 5,535 15,820 7,426 12,980 20,997 -49.36%
Tax -1,521 -2,411 -661 -6,048 -1,908 -3,794 -9,058 -69.66%
NP 6,066 7,289 4,874 9,772 5,518 9,186 11,939 -36.40%
-
NP to SH 5,630 7,748 5,651 8,845 6,130 10,049 11,985 -39.65%
-
Tax Rate 20.05% 24.86% 11.94% 38.23% 25.69% 29.23% 43.14% -
Total Cost 143,001 130,284 103,143 181,130 157,448 214,531 103,502 24.12%
-
Net Worth 520,431 514,886 509,225 504,604 496,055 489,397 491,268 3.93%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 520,431 514,886 509,225 504,604 496,055 489,397 491,268 3.93%
NOSH 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,057 1,155,230 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.07% 5.30% 4.51% 5.12% 3.39% 4.11% 10.34% -
ROE 1.08% 1.50% 1.11% 1.75% 1.24% 2.05% 2.44% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.90 11.91 9.35 16.53 14.11 19.37 11.29 9.32%
EPS 0.49 0.67 0.49 0.77 0.53 0.87 1.17 -44.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4505 0.4457 0.4408 0.4368 0.4294 0.4237 0.4805 -4.21%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.95 27.64 21.70 38.35 32.74 44.95 23.19 18.64%
EPS 1.13 1.56 1.14 1.78 1.23 2.02 2.41 -39.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0456 1.0344 1.023 1.0138 0.9966 0.9832 0.987 3.93%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.245 0.475 0.52 0.565 0.695 0.75 0.60 -
P/RPS 1.90 3.99 5.56 3.42 4.93 3.87 5.31 -49.69%
P/EPS 50.27 70.82 106.30 73.79 130.98 86.21 51.18 -1.19%
EY 1.99 1.41 0.94 1.36 0.76 1.16 1.95 1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.07 1.18 1.29 1.62 1.77 1.25 -42.94%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 31/05/17 27/02/17 -
Price 0.295 0.21 0.59 0.43 0.605 0.71 0.75 -
P/RPS 2.29 1.76 6.31 2.60 4.29 3.67 6.64 -50.91%
P/EPS 60.53 31.31 120.61 56.16 114.02 81.61 63.98 -3.63%
EY 1.65 3.19 0.83 1.78 0.88 1.23 1.56 3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 1.34 0.98 1.41 1.68 1.56 -44.30%

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