[DESTINI] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 132.45%
YoY- -42.5%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 231,903 246,713 297,157 323,264 244,037 348,034 401,116 -30.62%
PBT -266,302 -249,311 -236,019 12,983 -4,671 2,045 10,193 -
Tax 776 993 -111 -8,305 -4,883 -6,628 -7,928 -
NP -265,526 -248,318 -236,130 4,678 -9,554 -4,583 2,265 -
-
NP to SH -264,233 -247,869 -235,438 3,389 -10,445 -5,306 1,806 -
-
Tax Rate - - - 63.97% - 324.11% 77.78% -
Total Cost 497,429 495,031 533,287 318,586 253,591 352,617 398,851 15.87%
-
Net Worth 237,430 255,800 277,154 508,301 507,839 507,492 509,225 -39.89%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 237,430 255,800 277,154 508,301 507,839 507,492 509,225 -39.89%
NOSH 1,230,230 1,230,230 1,180,230 1,155,230 1,155,230 1,155,230 1,155,230 4.28%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -114.50% -100.65% -79.46% 1.45% -3.91% -1.32% 0.56% -
ROE -111.29% -96.90% -84.95% 0.67% -2.06% -1.05% 0.35% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.24 20.45 25.71 27.98 21.12 30.13 34.72 -32.55%
EPS -21.92 -20.54 -20.37 0.29 -0.90 -0.46 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.197 0.212 0.2398 0.44 0.4396 0.4393 0.4408 -41.57%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 46.47 49.44 59.54 64.77 48.90 69.74 80.37 -30.61%
EPS -52.95 -49.67 -47.18 0.68 -2.09 -1.06 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.5126 0.5554 1.0185 1.0176 1.0169 1.0204 -39.89%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.13 0.12 0.235 0.19 0.245 0.30 0.205 -
P/RPS 0.68 0.59 0.91 0.68 1.16 1.00 0.59 9.93%
P/EPS -0.59 -0.58 -1.15 64.77 -27.10 -65.32 131.13 -
EY -168.65 -171.19 -86.68 1.54 -3.69 -1.53 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.98 0.43 0.56 0.68 0.47 25.42%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 05/03/19 -
Price 0.275 0.13 0.18 0.21 0.22 0.26 0.22 -
P/RPS 1.43 0.64 0.70 0.75 1.04 0.86 0.63 72.80%
P/EPS -1.25 -0.63 -0.88 71.58 -24.33 -56.61 140.73 -
EY -79.72 -158.02 -113.17 1.40 -4.11 -1.77 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.61 0.75 0.48 0.50 0.59 0.50 98.78%

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