[DESTINI] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -24.79%
YoY- 739.98%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 115,441 48,621 108,611 81,752 90,861 90,336 50,914 72.16%
PBT 20,997 3,896 11,821 9,618 12,742 6,457 5,189 152.85%
Tax -9,058 -13 -3,224 -2,888 -6,242 -100 -1,826 189.45%
NP 11,939 3,883 8,597 6,730 6,500 6,357 3,363 131.82%
-
NP to SH 11,985 4,953 8,899 7,165 9,527 7,108 3,593 122.43%
-
Tax Rate 43.14% 0.33% 27.27% 30.03% 48.99% 1.55% 35.19% -
Total Cost 103,502 44,738 100,014 75,022 84,361 83,979 47,551 67.55%
-
Net Worth 491,268 469,824 378,207 357,790 350,073 268,650 257,498 53.52%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 491,268 469,824 378,207 357,790 350,073 268,650 257,498 53.52%
NOSH 1,155,230 989,730 926,979 918,589 866,090 807,727 798,444 27.78%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.34% 7.99% 7.92% 8.23% 7.15% 7.04% 6.61% -
ROE 2.44% 1.05% 2.35% 2.00% 2.72% 2.65% 1.40% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.29 4.91 11.72 8.90 10.49 11.18 6.38 46.04%
EPS 1.17 0.50 0.96 0.78 1.10 0.88 0.45 88.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.4747 0.408 0.3895 0.4042 0.3326 0.3225 30.29%
Adjusted Per Share Value based on latest NOSH - 918,589
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 23.13 9.74 21.76 16.38 18.21 18.10 10.20 72.17%
EPS 2.40 0.99 1.78 1.44 1.91 1.42 0.72 122.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9844 0.9414 0.7578 0.7169 0.7015 0.5383 0.516 53.51%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.60 0.84 0.56 0.595 0.59 0.575 0.625 -
P/RPS 5.31 17.10 4.78 6.69 5.62 5.14 9.80 -33.41%
P/EPS 51.18 167.85 58.33 76.28 53.64 65.34 138.89 -48.44%
EY 1.95 0.60 1.71 1.31 1.86 1.53 0.72 93.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.77 1.37 1.53 1.46 1.73 1.94 -25.30%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 08/08/16 30/05/16 29/02/16 02/11/15 28/08/15 -
Price 0.75 0.785 0.655 0.61 0.56 0.615 0.59 -
P/RPS 6.64 15.98 5.59 6.85 5.34 5.50 9.25 -19.74%
P/EPS 63.98 156.86 68.23 78.21 50.91 69.89 131.11 -37.88%
EY 1.56 0.64 1.47 1.28 1.96 1.43 0.76 61.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.65 1.61 1.57 1.39 1.85 1.83 -10.05%

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