[DESTINI] QoQ TTM Result on 30-Jun-2007 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- -34.77%
YoY- -57.74%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 61,900 60,113 68,046 56,839 64,724 68,921 66,622 -4.77%
PBT 2,597 6,839 9,555 8,397 11,817 15,299 15,558 -69.65%
Tax -3,831 -3,467 -4,527 -3,189 -3,833 -6,079 -6,075 -26.44%
NP -1,234 3,372 5,028 5,208 7,984 9,220 9,483 -
-
NP to SH -1,234 3,372 5,028 5,208 7,984 9,220 9,483 -
-
Tax Rate 147.52% 50.69% 47.38% 37.98% 32.44% 39.73% 39.05% -
Total Cost 63,134 56,741 63,018 51,631 56,740 59,701 57,139 6.87%
-
Net Worth 3,215,107 66,150 65,790 65,359 66,725 64,937 62,071 1286.20%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 3,215,107 66,150 65,790 65,359 66,725 64,937 62,071 1286.20%
NOSH 80,057 79,402 79,591 79,999 79,824 79,854 79,999 0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -1.99% 5.61% 7.39% 9.16% 12.34% 13.38% 14.23% -
ROE -0.04% 5.10% 7.64% 7.97% 11.97% 14.20% 15.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 77.32 75.71 85.49 71.05 81.08 86.31 83.28 -4.82%
EPS -1.54 4.25 6.32 6.51 10.00 11.55 11.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 40.16 0.8331 0.8266 0.817 0.8359 0.8132 0.7759 1285.53%
Adjusted Per Share Value based on latest NOSH - 79,999
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.40 12.05 13.63 11.39 12.97 13.81 13.35 -4.79%
EPS -0.25 0.68 1.01 1.04 1.60 1.85 1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4423 0.1326 0.1318 0.131 0.1337 0.1301 0.1244 1286.02%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 - - - - - -
Price 0.34 0.96 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.44 1.27 0.00 0.00 0.00 0.00 0.00 -
P/EPS -22.06 22.61 0.00 0.00 0.00 0.00 0.00 -
EY -4.53 4.42 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.15 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.31 0.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.40 0.53 0.00 0.00 0.00 0.00 0.00 -
P/EPS -20.11 9.42 0.00 0.00 0.00 0.00 0.00 -
EY -4.97 10.62 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.48 0.00 0.00 0.00 0.00 0.00 -

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