[DESTINI] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -59.31%
YoY- -91.79%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 76,663 90,933 45,070 84,491 102,770 11,706 149,067 -35.73%
PBT -239,186 744 871 1,552 9,816 -16,910 7,587 -
Tax 534 242 224 -1,111 -7,660 3,664 -1,521 -
NP -238,652 986 1,095 441 2,156 -13,246 6,066 -
-
NP to SH -237,264 699 491 636 1,563 -13,135 5,630 -
-
Tax Rate - -32.53% -25.72% 71.59% 78.04% - 20.05% -
Total Cost 315,315 89,947 43,975 84,050 100,614 24,952 143,001 69.16%
-
Net Worth 277,154 508,301 507,839 507,492 509,225 508,070 520,431 -34.22%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 277,154 508,301 507,839 507,492 509,225 508,070 520,431 -34.22%
NOSH 1,180,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1.43%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -311.30% 1.08% 2.43% 0.52% 2.10% -113.16% 4.07% -
ROE -85.61% 0.14% 0.10% 0.13% 0.31% -2.59% 1.08% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.63 7.87 3.90 7.31 8.90 1.01 12.90 -35.75%
EPS -20.53 0.06 0.04 0.06 0.14 -1.14 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2398 0.44 0.4396 0.4393 0.4408 0.4398 0.4505 -34.24%
Adjusted Per Share Value based on latest NOSH - 1,155,230
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.36 18.22 9.03 16.93 20.59 2.35 29.87 -35.73%
EPS -47.54 0.14 0.10 0.13 0.31 -2.63 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5554 1.0185 1.0176 1.0169 1.0204 1.0181 1.0428 -34.21%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.235 0.19 0.245 0.30 0.205 0.295 0.245 -
P/RPS 3.54 2.41 6.28 4.10 2.30 29.11 1.90 51.24%
P/EPS -1.14 314.01 576.44 544.92 151.52 -25.95 50.27 -
EY -87.36 0.32 0.17 0.18 0.66 -3.85 1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.43 0.56 0.68 0.47 0.67 0.54 48.62%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 05/03/19 07/12/18 29/08/18 -
Price 0.18 0.21 0.22 0.26 0.22 0.135 0.295 -
P/RPS 2.71 2.67 5.64 3.55 2.47 13.32 2.29 11.84%
P/EPS -0.88 347.06 517.62 472.26 162.60 -11.87 60.53 -
EY -114.05 0.29 0.19 0.21 0.61 -8.42 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.48 0.50 0.59 0.50 0.31 0.65 9.98%

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