[DESTINI] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 504.94%
YoY- 1118.2%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 18,547 22,733 16,338 22,965 13,200 12,292 8,380 69.75%
PBT 2,705 1,554 3,192 5,633 749 350 1,436 52.46%
Tax -2 -979 -269 -1,102 0 0 0 -
NP 2,703 575 2,923 4,531 749 350 1,436 52.39%
-
NP to SH 1,432 514 2,411 4,531 749 350 1,436 -0.18%
-
Tax Rate 0.07% 63.00% 8.43% 19.56% 0.00% 0.00% 0.00% -
Total Cost 15,844 22,158 13,415 18,434 12,451 11,942 6,944 73.22%
-
Net Worth 62,053 60,431 58,750 52,023 18,508 17,332 17,040 136.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 62,053 60,431 58,750 52,023 18,508 17,332 17,040 136.51%
NOSH 367,179 367,142 354,558 330,729 144,038 79,545 79,777 176.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.57% 2.53% 17.89% 19.73% 5.67% 2.85% 17.14% -
ROE 2.31% 0.85% 4.10% 8.71% 4.05% 2.02% 8.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.05 6.19 4.61 6.94 9.16 15.45 10.50 -38.58%
EPS 0.39 0.14 0.68 1.37 0.52 0.44 1.80 -63.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.169 0.1646 0.1657 0.1573 0.1285 0.2179 0.2136 -14.44%
Adjusted Per Share Value based on latest NOSH - 330,729
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.72 4.56 3.27 4.60 2.64 2.46 1.68 69.80%
EPS 0.29 0.10 0.48 0.91 0.15 0.07 0.29 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1243 0.1211 0.1177 0.1042 0.0371 0.0347 0.0341 136.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.38 0.325 0.32 0.33 0.31 0.25 0.25 -
P/RPS 7.52 5.25 6.94 4.75 3.38 1.62 2.38 115.17%
P/EPS 97.44 232.14 47.06 24.09 59.62 56.82 13.89 266.02%
EY 1.03 0.43 2.13 4.15 1.68 1.76 7.20 -72.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.97 1.93 2.10 2.41 1.15 1.17 54.58%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 18/04/13 28/02/13 30/11/12 30/08/12 25/05/12 -
Price 0.375 0.39 0.375 0.315 0.33 0.36 0.25 -
P/RPS 7.42 6.30 8.14 4.54 3.60 2.33 2.38 113.26%
P/EPS 96.15 278.57 55.15 22.99 63.46 81.82 13.89 262.78%
EY 1.04 0.36 1.81 4.35 1.58 1.22 7.20 -72.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.37 2.26 2.00 2.57 1.65 1.17 53.20%

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