[DESTINI] QoQ TTM Result on 31-Mar-2006 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 3.45%
YoY- 313.89%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 68,921 66,622 72,175 68,303 72,866 37,023 37,023 51.15%
PBT 15,299 15,558 18,301 16,727 15,189 6,462 6,462 77.35%
Tax -6,079 -6,075 -5,977 -5,614 -4,447 -1,972 -1,972 111.37%
NP 9,220 9,483 12,324 11,113 10,742 4,490 4,490 61.34%
-
NP to SH 9,220 9,483 12,324 11,113 10,742 4,490 4,490 61.34%
-
Tax Rate 39.73% 39.05% 32.66% 33.56% 29.28% 30.52% 30.52% -
Total Cost 59,701 57,139 59,851 57,190 62,124 32,533 32,533 49.72%
-
Net Worth 64,937 62,071 60,560 57,536 56,941 0 13,346 186.31%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 64,937 62,071 60,560 57,536 56,941 0 13,346 186.31%
NOSH 79,854 79,999 80,000 80,000 80,098 80,021 21,111 142.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.38% 14.23% 17.08% 16.27% 14.74% 12.13% 12.13% -
ROE 14.20% 15.28% 20.35% 19.31% 18.86% 0.00% 33.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 86.31 83.28 90.22 85.38 90.97 46.27 175.37 -37.58%
EPS 11.55 11.85 15.41 13.89 13.41 5.61 21.27 -33.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8132 0.7759 0.757 0.7192 0.7109 0.00 0.6322 18.22%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.85 13.38 14.50 13.72 14.64 7.44 7.44 51.15%
EPS 1.85 1.91 2.48 2.23 2.16 0.90 0.90 61.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1247 0.1217 0.1156 0.1144 0.00 0.0268 186.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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