[DESTINI] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -37.81%
YoY- -71.8%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Revenue 177,720 131,778 78,142 41,342 51,384 41,140 41,494 26.19%
PBT 12,978 12,214 9,492 3,572 12,666 1,644 6,664 11.25%
Tax -4,206 -3,780 -2,496 0 0 0 -3,002 5.54%
NP 8,772 8,434 6,996 3,572 12,666 1,644 3,662 14.99%
-
NP to SH 8,892 8,632 5,852 3,572 12,666 1,644 3,662 15.24%
-
Tax Rate 32.41% 30.95% 26.30% 0.00% 0.00% 0.00% 45.05% -
Total Cost 168,948 123,344 71,146 37,770 38,718 39,496 37,832 27.04%
-
Net Worth 260,697 233,495 59,459 17,451 14,950 22,337 19,549 51.33%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Net Worth 260,697 233,495 59,459 17,451 14,950 22,337 19,549 51.33%
NOSH 808,363 616,571 361,234 80,089 80,032 79,805 79,956 44.77%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
NP Margin 4.94% 6.40% 8.95% 8.64% 24.65% 4.00% 8.83% -
ROE 3.41% 3.70% 9.84% 20.47% 84.72% 7.36% 18.73% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
RPS 21.99 21.37 21.63 51.62 64.20 51.55 51.90 -12.83%
EPS 1.10 1.40 1.62 4.46 15.84 2.06 4.58 -20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 0.3787 0.1646 0.2179 0.1868 0.2799 0.2445 4.52%
Adjusted Per Share Value based on latest NOSH - 79,545
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
RPS 35.61 26.41 15.66 8.28 10.30 8.24 8.31 26.20%
EPS 1.78 1.73 1.17 0.72 2.54 0.33 0.73 15.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5224 0.4679 0.1191 0.035 0.03 0.0448 0.0392 51.31%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 -
Price 0.625 0.74 0.325 0.25 0.255 0.255 0.06 -
P/RPS 2.84 3.46 1.50 0.48 0.40 0.49 0.12 65.87%
P/EPS 56.82 52.86 20.06 5.61 1.61 12.38 1.31 82.75%
EY 1.76 1.89 4.98 17.84 62.06 8.08 76.33 -45.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.95 1.97 1.15 1.37 0.91 0.25 38.78%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Date 28/08/15 27/08/14 28/08/13 30/08/12 23/08/11 31/05/10 29/05/09 -
Price 0.59 0.68 0.39 0.36 0.255 0.255 0.12 -
P/RPS 2.68 3.18 1.80 0.70 0.40 0.49 0.23 48.10%
P/EPS 53.64 48.57 24.07 8.07 1.61 12.38 2.62 62.07%
EY 1.86 2.06 4.15 12.39 62.06 8.08 38.17 -38.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.80 2.37 1.65 1.37 0.91 0.49 23.46%

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