[DESTINI] QoQ Quarter Result on 31-Mar-2009 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 11.43%
YoY- 134.64%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,701 12,608 12,456 11,212 9,534 22,345 7,907 37.03%
PBT 599 -2,917 181 2,162 1,170 -7,511 -9,243 -
Tax -160 355 784 -1,197 -304 -103 2,106 -
NP 439 -2,562 965 965 866 -7,614 -7,137 -
-
NP to SH 438 -2,562 965 965 866 -7,565 -7,137 -
-
Tax Rate 26.71% - -433.15% 55.37% 25.98% - - -
Total Cost 12,262 15,170 11,491 10,247 8,668 29,959 15,044 -12.71%
-
Net Worth 21,907 21,584 0 19,499 18,723 17,313 24,939 -8.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 21,907 21,584 0 19,499 18,723 17,313 24,939 -8.25%
NOSH 79,636 80,062 80,150 79,752 80,185 79,968 80,011 -0.31%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.46% -20.32% 7.75% 8.61% 9.08% -34.07% -90.26% -
ROE 2.00% -11.87% 0.00% 4.95% 4.63% -43.70% -28.62% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.95 15.75 15.54 14.06 11.89 27.94 9.88 37.49%
EPS 0.55 -3.20 1.21 1.21 1.08 -9.46 -8.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2751 0.2696 0.00 0.2445 0.2335 0.2165 0.3117 -7.96%
Adjusted Per Share Value based on latest NOSH - 79,752
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.54 2.53 2.50 2.25 1.91 4.48 1.58 37.11%
EPS 0.09 -0.51 0.19 0.19 0.17 -1.52 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0439 0.0433 0.00 0.0391 0.0375 0.0347 0.05 -8.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/11/09 10/07/09 30/06/09 31/03/09 31/12/08 19/09/08 30/06/08 -
Price 0.255 0.25 0.45 0.06 0.14 0.27 0.28 -
P/RPS 1.60 1.59 2.90 0.43 1.18 0.97 2.83 -31.55%
P/EPS 46.36 -7.81 37.38 4.96 12.96 -2.85 -3.14 -
EY 2.16 -12.80 2.68 20.17 7.71 -35.04 -31.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.00 0.25 0.60 1.25 0.90 2.20%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 10/07/09 29/05/09 06/03/09 10/12/08 29/08/08 -
Price 0.255 0.255 0.25 0.12 0.02 0.15 0.22 -
P/RPS 1.60 1.62 1.61 0.85 0.17 0.54 2.23 -19.80%
P/EPS 46.36 -7.97 20.76 9.92 1.85 -1.59 -2.47 -
EY 2.16 -12.55 4.82 10.08 54.00 -63.07 -40.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.00 0.49 0.09 0.69 0.71 19.65%

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