[DESTINI] YoY Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -91.33%
YoY- 101.96%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 93,314 56,837 37,519 45,811 56,035 67,646 85,856 1.15%
PBT 14,005 8,166 7,326 596 -18,327 9,555 20,443 -5.07%
Tax -3,134 -1,102 -85 -261 1,223 -4,527 -7,159 -10.75%
NP 10,871 7,064 7,241 335 -17,104 5,028 13,284 -2.72%
-
NP to SH 8,216 7,064 7,241 335 -17,055 5,028 13,284 -6.40%
-
Tax Rate 22.38% 13.49% 1.16% 43.79% - 47.38% 35.02% -
Total Cost 82,443 49,773 30,278 45,476 73,139 62,618 72,572 1.77%
-
Net Worth 64,704 25,026 15,642 21,503 17,318 66,075 62,053 0.57%
Dividend
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 64,704 25,026 15,642 21,503 17,318 66,075 62,053 0.57%
NOSH 300,952 159,099 79,972 79,761 79,995 79,936 79,975 20.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.65% 12.43% 19.30% 0.73% -30.52% 7.43% 15.47% -
ROE 12.70% 28.23% 46.29% 1.56% -98.48% 7.61% 21.41% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.01 35.72 46.91 57.43 70.05 84.62 107.35 -15.72%
EPS 2.73 4.44 9.05 0.42 -21.32 6.29 16.61 -22.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.1573 0.1956 0.2696 0.2165 0.8266 0.7759 -16.20%
Adjusted Per Share Value based on latest NOSH - 80,062
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.75 11.42 7.54 9.20 11.26 13.59 17.25 1.15%
EPS 1.65 1.42 1.45 0.07 -3.43 1.01 2.67 -6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.0503 0.0314 0.0432 0.0348 0.1327 0.1247 0.57%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/13 31/12/12 30/12/11 10/07/09 19/09/08 - - -
Price 0.43 0.33 0.25 0.25 0.27 0.00 0.00 -
P/RPS 1.39 0.92 0.53 0.44 0.39 0.00 0.00 -
P/EPS 15.75 7.43 2.76 59.52 -1.27 0.00 0.00 -
EY 6.35 13.45 36.22 1.68 -78.96 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.10 1.28 0.93 1.25 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/14 28/02/13 29/02/12 20/11/09 10/12/08 30/11/07 30/11/06 -
Price 0.49 0.315 0.25 0.255 0.15 0.00 0.00 -
P/RPS 1.58 0.88 0.53 0.44 0.21 0.00 0.00 -
P/EPS 17.95 7.09 2.76 60.71 -0.70 0.00 0.00 -
EY 5.57 14.10 36.22 1.65 -142.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.00 1.28 0.95 0.69 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