[DESTINI] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -89.3%
YoY- -72.34%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 90,861 90,336 50,914 37,946 61,881 39,195 36,819 82.31%
PBT 12,742 6,457 5,189 1,300 9,306 5,926 1,736 276.31%
Tax -6,242 -100 -1,826 -277 -1,712 -2,986 -1,458 162.96%
NP 6,500 6,357 3,363 1,023 7,594 2,940 278 712.99%
-
NP to SH 9,527 7,108 3,593 853 7,975 4,280 1,232 289.59%
-
Tax Rate 48.99% 1.55% 35.19% 21.31% 18.40% 50.39% 83.99% -
Total Cost 84,361 83,979 47,551 36,923 54,287 36,255 36,541 74.41%
-
Net Worth 350,073 268,650 257,498 243,104 279,045 283,193 274,446 17.56%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 350,073 268,650 257,498 243,104 279,045 283,193 274,446 17.56%
NOSH 866,090 807,727 798,444 775,454 797,500 792,592 724,705 12.57%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.15% 7.04% 6.61% 2.70% 12.27% 7.50% 0.76% -
ROE 2.72% 2.65% 1.40% 0.35% 2.86% 1.51% 0.45% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.49 11.18 6.38 4.89 7.76 4.95 5.08 61.94%
EPS 1.10 0.88 0.45 0.11 1.00 0.54 0.17 246.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4042 0.3326 0.3225 0.3135 0.3499 0.3573 0.3787 4.42%
Adjusted Per Share Value based on latest NOSH - 775,454
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.21 18.10 10.20 7.60 12.40 7.85 7.38 82.30%
EPS 1.91 1.42 0.72 0.17 1.60 0.86 0.25 286.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7015 0.5383 0.516 0.4871 0.5591 0.5675 0.5499 17.57%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.59 0.575 0.625 0.58 0.60 0.64 0.74 -
P/RPS 5.62 5.14 9.80 11.85 7.73 12.94 14.57 -46.91%
P/EPS 53.64 65.34 138.89 527.27 60.00 118.52 435.29 -75.14%
EY 1.86 1.53 0.72 0.19 1.67 0.84 0.23 301.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.73 1.94 1.85 1.71 1.79 1.95 -17.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 02/11/15 28/08/15 29/05/15 27/02/15 28/11/14 27/08/14 -
Price 0.56 0.615 0.59 0.58 0.57 0.59 0.68 -
P/RPS 5.34 5.50 9.25 11.85 7.35 11.93 13.38 -45.70%
P/EPS 50.91 69.89 131.11 527.27 57.00 109.26 400.00 -74.60%
EY 1.96 1.43 0.76 0.19 1.75 0.92 0.25 293.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.85 1.83 1.85 1.63 1.65 1.80 -15.78%

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