[DESTINI] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
04-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 9.23%
YoY- -184.45%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 160,622 103,669 109,734 107,430 177,865 184,730 179,669 -7.17%
PBT -120,823 -136,021 -34,820 -15,743 -43,968 -38,085 -42,446 100.46%
Tax 81 1,500 -787 -1,400 -845 -1,328 172 -39.38%
NP -120,742 -134,521 -35,607 -17,143 -44,813 -39,413 -42,274 100.92%
-
NP to SH -119,225 -131,352 -32,407 -16,193 -41,914 -36,718 -39,737 107.60%
-
Tax Rate - - - - - - - -
Total Cost 281,364 238,190 145,341 124,573 222,678 224,143 221,943 17.08%
-
Net Worth 126,511 80,515 190,470 109,626 113,785 120,273 117,778 4.87%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 126,511 80,515 190,470 109,626 113,785 120,273 117,778 4.87%
NOSH 499,059 499,059 4,990,594 1,663,531 1,663,531 1,663,531 1,663,531 -55.08%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -75.17% -129.76% -32.45% -15.96% -25.19% -21.34% -23.53% -
ROE -94.24% -163.14% -17.01% -14.77% -36.84% -30.53% -33.74% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 32.18 80.20 7.27 6.46 10.69 11.10 10.80 106.65%
EPS -23.89 -101.62 -2.15 -0.97 -2.52 -2.21 -2.39 362.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.6229 0.1262 0.0659 0.0684 0.0723 0.0708 133.50%
Adjusted Per Share Value based on latest NOSH - 499,059
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 32.18 20.77 21.99 21.53 35.64 37.02 36.00 -7.18%
EPS -23.89 -26.32 -6.49 -3.24 -8.40 -7.36 -7.96 107.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.1613 0.3817 0.2197 0.228 0.241 0.236 4.87%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.285 0.295 0.03 0.10 0.105 0.09 0.08 -
P/RPS 0.89 0.37 0.41 1.55 0.98 0.81 0.74 13.05%
P/EPS -1.19 -0.29 -1.40 -10.27 -4.17 -4.08 -3.35 -49.74%
EY -83.82 -344.47 -71.57 -9.73 -24.00 -24.52 -29.86 98.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.47 0.24 1.52 1.54 1.24 1.13 -0.58%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 04/11/24 30/08/24 31/05/24 29/02/24 23/11/23 29/08/23 30/05/23 -
Price 0.325 0.21 0.025 0.05 0.11 0.085 0.08 -
P/RPS 1.01 0.26 0.34 0.77 1.03 0.77 0.74 22.97%
P/EPS -1.36 -0.21 -1.16 -5.14 -4.37 -3.85 -3.35 -45.08%
EY -73.51 -483.90 -85.89 -19.47 -22.91 -25.97 -29.86 82.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.34 0.20 0.76 1.61 1.18 1.13 8.63%

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