[DESTINI] QoQ TTM Result on 31-Dec-2007 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -32.94%
YoY- -63.43%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 56,035 58,578 61,900 60,113 68,046 56,839 64,724 -9.13%
PBT -18,170 -7,516 2,597 6,839 9,555 8,397 11,817 -
Tax 1,572 -1,095 -3,831 -3,467 -4,527 -3,189 -3,833 -
NP -16,598 -8,611 -1,234 3,372 5,028 5,208 7,984 -
-
NP to SH -16,598 -8,611 -1,234 3,372 5,028 5,208 7,984 -
-
Tax Rate - - 147.52% 50.69% 47.38% 37.98% 32.44% -
Total Cost 72,633 67,189 63,134 56,741 63,018 51,631 56,740 17.84%
-
Net Worth 17,313 24,939 3,215,107 66,150 65,790 65,359 66,725 -59.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 17,313 24,939 3,215,107 66,150 65,790 65,359 66,725 -59.21%
NOSH 79,968 80,011 80,057 79,402 79,591 79,999 79,824 0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -29.62% -14.70% -1.99% 5.61% 7.39% 9.16% 12.34% -
ROE -95.87% -34.53% -0.04% 5.10% 7.64% 7.97% 11.97% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 70.07 73.21 77.32 75.71 85.49 71.05 81.08 -9.24%
EPS -20.76 -10.76 -1.54 4.25 6.32 6.51 10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2165 0.3117 40.16 0.8331 0.8266 0.817 0.8359 -59.26%
Adjusted Per Share Value based on latest NOSH - 79,402
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.23 11.74 12.40 12.05 13.63 11.39 12.97 -9.13%
EPS -3.33 -1.73 -0.25 0.68 1.01 1.04 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.05 6.4423 0.1326 0.1318 0.131 0.1337 -59.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/09/08 30/06/08 31/03/08 31/12/07 - - - -
Price 0.27 0.28 0.34 0.96 0.00 0.00 0.00 -
P/RPS 0.39 0.38 0.44 1.27 0.00 0.00 0.00 -
P/EPS -1.30 -2.60 -22.06 22.61 0.00 0.00 0.00 -
EY -76.87 -38.44 -4.53 4.42 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.90 0.01 1.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/12/08 29/08/08 27/05/08 28/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.15 0.22 0.31 0.40 0.00 0.00 0.00 -
P/RPS 0.21 0.30 0.40 0.53 0.00 0.00 0.00 -
P/EPS -0.72 -2.04 -20.11 9.42 0.00 0.00 0.00 -
EY -138.37 -48.92 -4.97 10.62 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.01 0.48 0.00 0.00 0.00 -

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