[DESTINI] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 169.34%
YoY- -14.88%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 39,195 36,819 29,070 35,696 18,547 22,733 16,338 79.11%
PBT 5,926 1,736 4,372 6,554 2,705 1,554 3,192 50.99%
Tax -2,986 -1,458 -433 -1,884 -2 -979 -269 396.88%
NP 2,940 278 3,939 4,670 2,703 575 2,923 0.38%
-
NP to SH 4,280 1,232 3,084 3,857 1,432 514 2,411 46.55%
-
Tax Rate 50.39% 83.99% 9.90% 28.75% 0.07% 63.00% 8.43% -
Total Cost 36,255 36,541 25,131 31,026 15,844 22,158 13,415 93.90%
-
Net Worth 283,193 274,446 105,835 103,656 62,053 60,431 58,750 185.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 283,193 274,446 105,835 103,656 62,053 60,431 58,750 185.08%
NOSH 792,592 724,705 489,523 482,124 367,179 367,142 354,558 70.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.50% 0.76% 13.55% 13.08% 14.57% 2.53% 17.89% -
ROE 1.51% 0.45% 2.91% 3.72% 2.31% 0.85% 4.10% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.95 5.08 5.94 7.40 5.05 6.19 4.61 4.85%
EPS 0.54 0.17 0.63 0.80 0.39 0.14 0.68 -14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3573 0.3787 0.2162 0.215 0.169 0.1646 0.1657 66.82%
Adjusted Per Share Value based on latest NOSH - 482,124
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.85 7.38 5.82 7.15 3.72 4.56 3.27 79.19%
EPS 0.86 0.25 0.62 0.77 0.29 0.10 0.48 47.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5675 0.5499 0.2121 0.2077 0.1243 0.1211 0.1177 185.13%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.64 0.74 0.525 0.43 0.38 0.325 0.32 -
P/RPS 12.94 14.57 8.84 5.81 7.52 5.25 6.94 51.43%
P/EPS 118.52 435.29 83.33 53.75 97.44 232.14 47.06 85.00%
EY 0.84 0.23 1.20 1.86 1.03 0.43 2.13 -46.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.95 2.43 2.00 2.25 1.97 1.93 -4.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 18/04/13 -
Price 0.59 0.68 0.65 0.49 0.375 0.39 0.375 -
P/RPS 11.93 13.38 10.95 6.62 7.42 6.30 8.14 28.99%
P/EPS 109.26 400.00 103.17 61.25 96.15 278.57 55.15 57.67%
EY 0.92 0.25 0.97 1.63 1.04 0.36 1.81 -36.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.80 3.01 2.28 2.22 2.37 2.26 -18.90%

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