[DESTINI] QoQ TTM Result on 30-Jun-2009 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
11-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 64.75%
YoY- 48.77%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 45,634 48,977 45,810 55,547 50,998 54,594 56,035 -12.80%
PBT -1,914 25 596 -3,841 -13,265 -17,867 -18,170 -77.72%
Tax 1,139 -218 -362 -570 752 1,603 1,572 -19.34%
NP -775 -193 234 -4,411 -12,513 -16,264 -16,598 -87.05%
-
NP to SH -775 -193 234 -4,411 -12,513 -16,264 -16,598 -87.05%
-
Tax Rate - 872.00% 60.74% - - - - -
Total Cost 46,409 49,170 45,576 59,958 63,511 70,858 72,633 -25.83%
-
Net Worth 22,333 21,907 21,584 0 19,499 18,723 17,313 18.51%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 22,333 21,907 21,584 0 19,499 18,723 17,313 18.51%
NOSH 79,791 79,636 80,062 80,150 79,752 80,185 79,968 -0.14%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -1.70% -0.39% 0.51% -7.94% -24.54% -29.79% -29.62% -
ROE -3.47% -0.88% 1.08% 0.00% -64.17% -86.87% -95.87% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 57.19 61.50 57.22 69.30 63.95 68.08 70.07 -12.67%
EPS -0.97 -0.24 0.29 -5.50 -15.69 -20.28 -20.76 -87.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.2751 0.2696 0.00 0.2445 0.2335 0.2165 18.69%
Adjusted Per Share Value based on latest NOSH - 80,150
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.14 9.81 9.18 11.13 10.22 10.94 11.23 -12.83%
EPS -0.16 -0.04 0.05 -0.88 -2.51 -3.26 -3.33 -86.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0439 0.0433 0.00 0.0391 0.0375 0.0347 18.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 20/11/09 10/07/09 30/06/09 31/03/09 31/12/08 19/09/08 -
Price 0.255 0.255 0.25 0.45 0.06 0.14 0.27 -
P/RPS 0.45 0.41 0.44 0.65 0.09 0.21 0.39 10.01%
P/EPS -26.25 -105.22 85.54 -8.18 -0.38 -0.69 -1.30 642.88%
EY -3.81 -0.95 1.17 -12.23 -261.50 -144.88 -76.87 -86.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 0.93 0.00 0.25 0.60 1.25 -19.08%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 20/11/09 10/07/09 29/05/09 06/03/09 10/12/08 -
Price 0.255 0.255 0.255 0.25 0.12 0.02 0.15 -
P/RPS 0.45 0.41 0.45 0.36 0.19 0.03 0.21 66.28%
P/EPS -26.25 -105.22 87.25 -4.54 -0.76 -0.10 -0.72 1001.91%
EY -3.81 -0.95 1.15 -22.01 -130.75 -1,014.15 -138.37 -90.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 0.95 0.00 0.49 0.09 0.69 20.28%

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