[DESTINI] QoQ TTM Result on 31-Dec-2024 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
31-Dec-2024 [#2]
Profit Trend
QoQ- 8.39%
YoY- -574.51%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 215,968 160,622 103,669 109,734 107,430 177,865 184,730 10.92%
PBT -108,207 -120,823 -136,021 -34,820 -15,743 -43,968 -38,085 99.96%
Tax -6 81 1,500 -787 -1,400 -845 -1,328 -97.22%
NP -108,213 -120,742 -134,521 -35,607 -17,143 -44,813 -39,413 95.47%
-
NP to SH -109,223 -119,225 -131,352 -32,407 -16,193 -41,914 -36,718 106.15%
-
Tax Rate - - - - - - - -
Total Cost 324,181 281,364 238,190 145,341 124,573 222,678 224,143 27.74%
-
Net Worth 133,838 126,511 80,515 190,470 109,626 113,785 120,273 7.34%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 133,838 126,511 80,515 190,470 109,626 113,785 120,273 7.34%
NOSH 497,540 499,059 499,059 4,990,594 1,663,531 1,663,531 1,663,531 -55.11%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin -50.11% -75.17% -129.76% -32.45% -15.96% -25.19% -21.34% -
ROE -81.61% -94.24% -163.14% -17.01% -14.77% -36.84% -30.53% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 43.41 32.18 80.20 7.27 6.46 10.69 11.10 147.20%
EPS -21.95 -23.89 -101.62 -2.15 -0.97 -2.52 -2.21 358.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2535 0.6229 0.1262 0.0659 0.0684 0.0723 139.15%
Adjusted Per Share Value based on latest NOSH - 497,540
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 43.41 32.28 20.84 22.06 21.59 35.75 37.13 10.92%
EPS -21.95 -23.96 -26.40 -6.51 -3.25 -8.42 -7.38 106.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2543 0.1618 0.3828 0.2203 0.2287 0.2417 7.36%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 0.325 0.285 0.295 0.03 0.10 0.105 0.09 -
P/RPS 0.75 0.89 0.37 0.41 1.55 0.98 0.81 -4.97%
P/EPS -1.48 -1.19 -0.29 -1.40 -10.27 -4.17 -4.08 -48.98%
EY -67.55 -83.82 -344.47 -71.57 -9.73 -24.00 -24.52 95.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.12 0.47 0.24 1.52 1.54 1.24 -1.61%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 23/01/25 04/11/24 30/08/24 31/05/24 29/02/24 23/11/23 29/08/23 -
Price 0.355 0.325 0.21 0.025 0.05 0.11 0.085 -
P/RPS 0.82 1.01 0.26 0.34 0.77 1.03 0.77 4.26%
P/EPS -1.62 -1.36 -0.21 -1.16 -5.14 -4.37 -3.85 -43.69%
EY -61.84 -73.51 -483.90 -85.89 -19.47 -22.91 -25.97 77.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 0.34 0.20 0.76 1.61 1.18 7.72%

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