[DESTINI] QoQ TTM Result on 30-Sep-2009 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 105.3%
YoY- 101.41%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 49,584 45,634 48,977 45,810 55,547 50,998 54,594 -6.23%
PBT -1,829 -1,914 25 596 -3,841 -13,265 -17,867 -78.20%
Tax 347 1,139 -218 -362 -570 752 1,603 -64.04%
NP -1,482 -775 -193 234 -4,411 -12,513 -16,264 -79.83%
-
NP to SH -1,482 -775 -193 234 -4,411 -12,513 -16,264 -79.83%
-
Tax Rate - - 872.00% 60.74% - - - -
Total Cost 51,066 46,409 49,170 45,576 59,958 63,511 70,858 -19.66%
-
Net Worth 22,824 22,333 21,907 21,584 0 19,499 18,723 14.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 22,824 22,333 21,907 21,584 0 19,499 18,723 14.15%
NOSH 80,625 79,791 79,636 80,062 80,150 79,752 80,185 0.36%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.99% -1.70% -0.39% 0.51% -7.94% -24.54% -29.79% -
ROE -6.49% -3.47% -0.88% 1.08% 0.00% -64.17% -86.87% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 61.50 57.19 61.50 57.22 69.30 63.95 68.08 -6.56%
EPS -1.84 -0.97 -0.24 0.29 -5.50 -15.69 -20.28 -79.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2831 0.2799 0.2751 0.2696 0.00 0.2445 0.2335 13.74%
Adjusted Per Share Value based on latest NOSH - 80,062
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.94 9.14 9.81 9.18 11.13 10.22 10.94 -6.20%
EPS -0.30 -0.16 -0.04 0.05 -0.88 -2.51 -3.26 -79.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0448 0.0439 0.0433 0.00 0.0391 0.0375 14.13%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 20/11/09 10/07/09 30/06/09 31/03/09 31/12/08 -
Price 0.255 0.255 0.255 0.25 0.45 0.06 0.14 -
P/RPS 0.41 0.45 0.41 0.44 0.65 0.09 0.21 56.40%
P/EPS -13.87 -26.25 -105.22 85.54 -8.18 -0.38 -0.69 643.37%
EY -7.21 -3.81 -0.95 1.17 -12.23 -261.50 -144.88 -86.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.93 0.93 0.00 0.25 0.60 31.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 20/11/09 10/07/09 29/05/09 06/03/09 -
Price 0.255 0.255 0.255 0.255 0.25 0.12 0.02 -
P/RPS 0.41 0.45 0.41 0.45 0.36 0.19 0.03 474.36%
P/EPS -13.87 -26.25 -105.22 87.25 -4.54 -0.76 -0.10 2603.79%
EY -7.21 -3.81 -0.95 1.15 -22.01 -130.75 -1,014.15 -96.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.93 0.95 0.00 0.49 0.09 366.12%

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