[DESTINI] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.5%
YoY- -20.93%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 401,116 406,363 585,559 599,458 685,602 693,026 550,745 -19.00%
PBT 10,193 5,912 38,642 38,481 41,761 57,223 45,299 -62.90%
Tax -7,928 -929 -10,641 -11,028 -12,411 -20,808 -14,773 -33.88%
NP 2,265 4,983 28,001 27,453 29,350 36,415 30,526 -82.25%
-
NP to SH 1,806 5,894 27,874 28,374 30,675 37,009 33,117 -85.54%
-
Tax Rate 77.78% 15.71% 27.54% 28.66% 29.72% 36.36% 32.61% -
Total Cost 398,851 401,380 557,558 572,005 656,252 656,611 520,219 -16.19%
-
Net Worth 509,225 508,070 520,431 514,886 509,225 504,604 496,055 1.75%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 509,225 508,070 520,431 514,886 509,225 504,604 496,055 1.75%
NOSH 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.56% 1.23% 4.78% 4.58% 4.28% 5.25% 5.54% -
ROE 0.35% 1.16% 5.36% 5.51% 6.02% 7.33% 6.68% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 34.72 35.18 50.69 51.89 59.35 59.99 47.67 -19.00%
EPS 0.16 0.51 2.41 2.46 2.66 3.20 2.87 -85.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4408 0.4398 0.4505 0.4457 0.4408 0.4368 0.4294 1.75%
Adjusted Per Share Value based on latest NOSH - 1,155,230
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 80.58 81.64 117.64 120.43 137.74 139.23 110.65 -19.00%
EPS 0.36 1.18 5.60 5.70 6.16 7.44 6.65 -85.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.023 1.0207 1.0456 1.0344 1.023 1.0138 0.9966 1.75%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.205 0.295 0.245 0.475 0.52 0.565 0.695 -
P/RPS 0.59 0.84 0.48 0.92 0.88 0.94 1.46 -45.25%
P/EPS 131.13 57.82 10.15 19.34 19.58 17.64 24.24 207.21%
EY 0.76 1.73 9.85 5.17 5.11 5.67 4.12 -67.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.54 1.07 1.18 1.29 1.62 -56.07%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 05/03/19 07/12/18 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.22 0.135 0.295 0.21 0.59 0.43 0.605 -
P/RPS 0.63 0.38 0.58 0.40 0.99 0.72 1.27 -37.25%
P/EPS 140.73 26.46 12.23 8.55 22.22 13.42 21.10 253.10%
EY 0.71 3.78 8.18 11.70 4.50 7.45 4.74 -71.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.65 0.47 1.34 0.98 1.41 -49.80%

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