[DESTINI] YoY Annual (Unaudited) Result on 30-Sep-2008 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
12-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
YoY- -439.2%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/04 CAGR
Revenue 56,837 37,519 45,811 56,035 67,646 85,856 0 -
PBT 8,166 7,326 596 -18,327 9,555 20,443 0 -
Tax -1,102 -85 -261 1,223 -4,527 -7,159 0 -
NP 7,064 7,241 335 -17,104 5,028 13,284 0 -
-
NP to SH 7,065 7,241 335 -17,055 5,028 13,284 0 -
-
Tax Rate 13.49% 1.16% 43.79% - 47.38% 35.02% - -
Total Cost 49,773 30,278 45,476 73,139 62,618 72,572 0 -
-
Net Worth 47,825 15,642 21,503 17,318 66,075 62,053 0 -
Dividend
31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/04 CAGR
Net Worth 47,825 15,642 21,503 17,318 66,075 62,053 0 -
NOSH 159,099 79,972 79,761 79,995 79,936 79,975 0 -
Ratio Analysis
31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/04 CAGR
NP Margin 12.43% 19.30% 0.73% -30.52% 7.43% 15.47% 0.00% -
ROE 14.77% 46.29% 1.56% -98.48% 7.61% 21.41% 0.00% -
Per Share
31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/04 CAGR
RPS 35.72 46.91 57.43 70.05 84.62 107.35 0.00 -
EPS 4.44 9.05 0.42 -21.32 6.29 16.61 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3006 0.1956 0.2696 0.2165 0.8266 0.7759 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,968
31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/04 CAGR
RPS 11.39 7.52 9.18 11.23 13.55 17.20 0.00 -
EPS 1.42 1.45 0.07 -3.42 1.01 2.66 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0313 0.0431 0.0347 0.1324 0.1243 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/04 CAGR
Date 31/12/12 30/12/11 10/07/09 19/09/08 - - - -
Price 0.33 0.25 0.25 0.27 0.00 0.00 0.00 -
P/RPS 0.92 0.53 0.44 0.39 0.00 0.00 0.00 -
P/EPS 7.43 2.76 59.52 -1.27 0.00 0.00 0.00 -
EY 13.46 36.22 1.68 -78.96 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.28 0.93 1.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/04 CAGR
Date 28/02/13 29/02/12 20/11/09 10/12/08 30/11/07 30/11/06 - -
Price 0.315 0.25 0.255 0.15 0.00 0.00 0.00 -
P/RPS 0.88 0.53 0.44 0.21 0.00 0.00 0.00 -
P/EPS 7.09 2.76 60.71 -0.70 0.00 0.00 0.00 -
EY 14.10 36.22 1.65 -142.13 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.28 0.95 0.69 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