[DESTINI] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -20.04%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 61,881 39,195 36,819 29,070 35,696 18,547 22,733 94.59%
PBT 9,306 5,926 1,736 4,372 6,554 2,705 1,554 228.69%
Tax -1,712 -2,986 -1,458 -433 -1,884 -2 -979 45.00%
NP 7,594 2,940 278 3,939 4,670 2,703 575 456.10%
-
NP to SH 7,975 4,280 1,232 3,084 3,857 1,432 514 518.97%
-
Tax Rate 18.40% 50.39% 83.99% 9.90% 28.75% 0.07% 63.00% -
Total Cost 54,287 36,255 36,541 25,131 31,026 15,844 22,158 81.44%
-
Net Worth 279,045 283,193 274,446 105,835 103,656 62,053 60,431 176.52%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 279,045 283,193 274,446 105,835 103,656 62,053 60,431 176.52%
NOSH 797,500 792,592 724,705 489,523 482,124 367,179 367,142 67.48%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.27% 7.50% 0.76% 13.55% 13.08% 14.57% 2.53% -
ROE 2.86% 1.51% 0.45% 2.91% 3.72% 2.31% 0.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.76 4.95 5.08 5.94 7.40 5.05 6.19 16.21%
EPS 1.00 0.54 0.17 0.63 0.80 0.39 0.14 269.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3499 0.3573 0.3787 0.2162 0.215 0.169 0.1646 65.09%
Adjusted Per Share Value based on latest NOSH - 489,523
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.43 7.87 7.40 5.84 7.17 3.73 4.57 94.49%
EPS 1.60 0.86 0.25 0.62 0.77 0.29 0.10 531.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5606 0.5689 0.5514 0.2126 0.2082 0.1247 0.1214 176.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.60 0.64 0.74 0.525 0.43 0.38 0.325 -
P/RPS 7.73 12.94 14.57 8.84 5.81 7.52 5.25 29.33%
P/EPS 60.00 118.52 435.29 83.33 53.75 97.44 232.14 -59.32%
EY 1.67 0.84 0.23 1.20 1.86 1.03 0.43 146.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.79 1.95 2.43 2.00 2.25 1.97 -8.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 -
Price 0.57 0.59 0.68 0.65 0.49 0.375 0.39 -
P/RPS 7.35 11.93 13.38 10.95 6.62 7.42 6.30 10.79%
P/EPS 57.00 109.26 400.00 103.17 61.25 96.15 278.57 -65.17%
EY 1.75 0.92 0.25 0.97 1.63 1.04 0.36 186.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.65 1.80 3.01 2.28 2.22 2.37 -22.03%

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