[DESTINI] QoQ Quarter Result on 31-Dec-2008 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
06-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- 111.45%
YoY- 62.78%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 12,608 12,456 11,212 9,534 22,345 7,907 14,808 -10.15%
PBT -2,917 181 2,162 1,170 -7,511 -9,243 -2,440 12.62%
Tax 355 784 -1,197 -304 -103 2,106 -346 -
NP -2,562 965 965 866 -7,614 -7,137 -2,786 -5.42%
-
NP to SH -2,562 965 965 866 -7,565 -7,137 -2,786 -5.42%
-
Tax Rate - -433.15% 55.37% 25.98% - - - -
Total Cost 15,170 11,491 10,247 8,668 29,959 15,044 17,594 -9.40%
-
Net Worth 21,584 0 19,499 18,723 17,313 24,939 3,215,107 -96.43%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 21,584 0 19,499 18,723 17,313 24,939 3,215,107 -96.43%
NOSH 80,062 80,150 79,752 80,185 79,968 80,011 80,057 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -20.32% 7.75% 8.61% 9.08% -34.07% -90.26% -18.81% -
ROE -11.87% 0.00% 4.95% 4.63% -43.70% -28.62% -0.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.75 15.54 14.06 11.89 27.94 9.88 18.50 -10.16%
EPS -3.20 1.21 1.21 1.08 -9.46 -8.92 -3.48 -5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2696 0.00 0.2445 0.2335 0.2165 0.3117 40.16 -96.43%
Adjusted Per Share Value based on latest NOSH - 80,185
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.53 2.50 2.25 1.91 4.48 1.58 2.97 -10.12%
EPS -0.51 0.19 0.19 0.17 -1.52 -1.43 -0.56 -6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.00 0.0391 0.0375 0.0347 0.05 6.4423 -96.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 10/07/09 30/06/09 31/03/09 31/12/08 19/09/08 30/06/08 31/03/08 -
Price 0.25 0.45 0.06 0.14 0.27 0.28 0.34 -
P/RPS 1.59 2.90 0.43 1.18 0.97 2.83 1.84 -9.26%
P/EPS -7.81 37.38 4.96 12.96 -2.85 -3.14 -9.77 -13.85%
EY -12.80 2.68 20.17 7.71 -35.04 -31.86 -10.24 16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.25 0.60 1.25 0.90 0.01 1947.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 10/07/09 29/05/09 06/03/09 10/12/08 29/08/08 27/05/08 -
Price 0.255 0.25 0.12 0.02 0.15 0.22 0.31 -
P/RPS 1.62 1.61 0.85 0.17 0.54 2.23 1.68 -2.39%
P/EPS -7.97 20.76 9.92 1.85 -1.59 -2.47 -8.91 -7.15%
EY -12.55 4.82 10.08 54.00 -63.07 -40.55 -11.23 7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 0.49 0.09 0.69 0.71 0.01 1976.24%

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