[DESTINI] QoQ TTM Result on 30-Jun-2023

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023
Profit Trend
QoQ- 7.6%
YoY- -54902.98%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 109,734 107,430 177,865 184,730 179,669 186,366 123,124 -7.38%
PBT -34,820 -15,743 -43,968 -38,085 -42,446 -34,677 854 -
Tax -787 -1,400 -845 -1,328 172 172 -3,213 -60.81%
NP -35,607 -17,143 -44,813 -39,413 -42,274 -34,505 -2,359 509.75%
-
NP to SH -32,407 -16,193 -41,914 -36,718 -39,737 -31,988 -1,655 625.17%
-
Tax Rate - - - - - - 376.23% -
Total Cost 145,341 124,573 222,678 224,143 221,943 220,871 125,483 10.27%
-
Net Worth 190,470 109,626 113,785 120,273 117,778 123,933 155,872 14.28%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 190,470 109,626 113,785 120,273 117,778 123,933 155,872 14.28%
NOSH 4,990,594 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 107.86%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -32.45% -15.96% -25.19% -21.34% -23.53% -18.51% -1.92% -
ROE -17.01% -14.77% -36.84% -30.53% -33.74% -25.81% -1.06% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 7.27 6.46 10.69 11.10 10.80 11.20 7.40 -1.17%
EPS -2.15 -0.97 -2.52 -2.21 -2.39 -1.92 -0.10 671.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.0659 0.0684 0.0723 0.0708 0.0745 0.0937 21.93%
Adjusted Per Share Value based on latest NOSH - 1,663,531
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 21.99 21.53 35.64 37.02 36.00 37.34 24.67 -7.37%
EPS -6.49 -3.24 -8.40 -7.36 -7.96 -6.41 -0.33 627.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.2197 0.228 0.241 0.236 0.2483 0.3123 14.30%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.03 0.10 0.105 0.09 0.08 0.08 0.07 -
P/RPS 0.41 1.55 0.98 0.81 0.74 0.71 0.95 -42.86%
P/EPS -1.40 -10.27 -4.17 -4.08 -3.35 -4.16 -70.36 -92.63%
EY -71.57 -9.73 -24.00 -24.52 -29.86 -24.04 -1.42 1261.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 1.52 1.54 1.24 1.13 1.07 0.75 -53.18%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 29/02/24 23/11/23 29/08/23 30/05/23 28/02/23 30/11/22 -
Price 0.025 0.05 0.11 0.085 0.08 0.075 0.075 -
P/RPS 0.34 0.77 1.03 0.77 0.74 0.67 1.01 -51.57%
P/EPS -1.16 -5.14 -4.37 -3.85 -3.35 -3.90 -75.39 -93.79%
EY -85.89 -19.47 -22.91 -25.97 -29.86 -25.64 -1.33 1505.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.76 1.61 1.18 1.13 1.01 0.80 -60.28%

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