[DESTINI] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -16.15%
YoY- 40.25%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 108,017 190,902 162,966 223,717 115,441 48,621 108,611 -0.36%
PBT 5,535 15,820 7,426 12,980 20,997 3,896 11,821 -39.61%
Tax -661 -6,048 -1,908 -3,794 -9,058 -13 -3,224 -65.12%
NP 4,874 9,772 5,518 9,186 11,939 3,883 8,597 -31.42%
-
NP to SH 5,651 8,845 6,130 10,049 11,985 4,953 8,899 -26.05%
-
Tax Rate 11.94% 38.23% 25.69% 29.23% 43.14% 0.33% 27.27% -
Total Cost 103,143 181,130 157,448 214,531 103,502 44,738 100,014 2.06%
-
Net Worth 509,225 504,604 496,055 489,397 491,268 469,824 378,207 21.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 509,225 504,604 496,055 489,397 491,268 469,824 378,207 21.86%
NOSH 1,155,230 1,155,230 1,155,230 1,155,057 1,155,230 989,730 926,979 15.75%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.51% 5.12% 3.39% 4.11% 10.34% 7.99% 7.92% -
ROE 1.11% 1.75% 1.24% 2.05% 2.44% 1.05% 2.35% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.35 16.53 14.11 19.37 11.29 4.91 11.72 -13.94%
EPS 0.49 0.77 0.53 0.87 1.17 0.50 0.96 -36.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4408 0.4368 0.4294 0.4237 0.4805 0.4747 0.408 5.27%
Adjusted Per Share Value based on latest NOSH - 1,155,057
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.70 38.35 32.74 44.95 23.19 9.77 21.82 -0.36%
EPS 1.14 1.78 1.23 2.02 2.41 1.00 1.79 -25.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.023 1.0138 0.9966 0.9832 0.987 0.9439 0.7598 21.86%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.52 0.565 0.695 0.75 0.60 0.84 0.56 -
P/RPS 5.56 3.42 4.93 3.87 5.31 17.10 4.78 10.57%
P/EPS 106.30 73.79 130.98 86.21 51.18 167.85 58.33 49.03%
EY 0.94 1.36 0.76 1.16 1.95 0.60 1.71 -32.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.29 1.62 1.77 1.25 1.77 1.37 -9.44%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 31/05/17 27/02/17 22/11/16 08/08/16 -
Price 0.59 0.43 0.605 0.71 0.75 0.785 0.655 -
P/RPS 6.31 2.60 4.29 3.67 6.64 15.98 5.59 8.38%
P/EPS 120.61 56.16 114.02 81.61 63.98 156.86 68.23 46.04%
EY 0.83 1.78 0.88 1.23 1.56 0.64 1.47 -31.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.98 1.41 1.68 1.56 1.65 1.61 -11.48%

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