[DESTINI] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
08-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 12.1%
YoY- 261.31%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 259,122 573,280 773,366 380,726 177,720 131,778 78,142 22.10%
PBT 4,846 34,574 40,812 42,876 12,978 12,214 9,492 -10.59%
Tax -1,774 -7,864 -11,404 -12,224 -4,206 -3,780 -2,496 -5.52%
NP 3,072 26,710 29,408 30,652 8,772 8,434 6,996 -12.81%
-
NP to SH 2,254 26,756 32,358 32,128 8,892 8,632 5,852 -14.69%
-
Tax Rate 36.61% 22.75% 27.94% 28.51% 32.41% 30.95% 26.30% -
Total Cost 256,050 546,570 743,958 350,074 168,948 123,344 71,146 23.78%
-
Net Worth 507,839 520,431 496,055 378,850 260,697 233,495 59,459 42.94%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 507,839 520,431 496,055 378,850 260,697 233,495 59,459 42.94%
NOSH 1,155,230 1,155,230 1,155,230 928,554 808,363 616,571 361,234 21.36%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.19% 4.66% 3.80% 8.05% 4.94% 6.40% 8.95% -
ROE 0.44% 5.14% 6.52% 8.48% 3.41% 3.70% 9.84% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.43 49.62 66.94 41.00 21.99 21.37 21.63 0.60%
EPS 0.20 2.32 2.80 3.46 1.10 1.40 1.62 -29.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4396 0.4505 0.4294 0.408 0.3225 0.3787 0.1646 17.78%
Adjusted Per Share Value based on latest NOSH - 926,979
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 51.92 114.87 154.96 76.29 35.61 26.41 15.66 22.10%
EPS 0.45 5.36 6.48 6.44 1.78 1.73 1.17 -14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0176 1.0428 0.994 0.7591 0.5224 0.4679 0.1191 42.95%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.245 0.245 0.695 0.56 0.625 0.74 0.325 -
P/RPS 1.09 0.49 1.04 1.37 2.84 3.46 1.50 -5.18%
P/EPS 125.57 10.58 24.81 16.18 56.82 52.86 20.06 35.73%
EY 0.80 9.45 4.03 6.18 1.76 1.89 4.98 -26.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 1.62 1.37 1.94 1.95 1.97 -18.90%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 29/08/18 30/08/17 08/08/16 28/08/15 27/08/14 28/08/13 -
Price 0.22 0.295 0.605 0.655 0.59 0.68 0.39 -
P/RPS 0.98 0.59 0.90 1.60 2.68 3.18 1.80 -9.63%
P/EPS 112.76 12.74 21.60 18.93 53.64 48.57 24.07 29.33%
EY 0.89 7.85 4.63 5.28 1.86 2.06 4.15 -22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 1.41 1.61 1.83 1.80 2.37 -22.83%

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