[DESTINI] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.71%
YoY- 71.91%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 318,645 238,926 140,112 76,824 45,161 48,613 49,301 34.74%
PBT 33,778 17,261 16,045 9,936 3,380 10,452 1,452 65.34%
Tax -8,168 -2,937 -6,501 -1,668 0 -204 -12 183.61%
NP 25,610 14,324 9,544 8,268 3,380 10,248 1,440 58.40%
-
NP to SH 28,021 15,405 11,462 5,810 3,380 10,248 1,440 60.69%
-
Tax Rate 24.18% 17.02% 40.52% 16.79% 0.00% 1.95% 0.83% -
Total Cost 293,034 224,602 130,568 68,556 41,781 38,365 47,861 33.58%
-
Net Worth 469,824 266,865 241,866 61,375 9,811 16,311 22,647 62.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 469,824 266,865 241,866 61,375 9,811 16,311 22,647 62.35%
NOSH 989,730 802,361 676,929 363,166 76,355 80,038 79,999 49.47%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin 8.04% 6.00% 6.81% 10.76% 7.48% 21.08% 2.92% -
ROE 5.96% 5.77% 4.74% 9.47% 34.45% 62.83% 6.36% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 32.20 29.78 20.70 21.15 59.15 60.74 61.63 -9.85%
EPS 2.95 1.92 1.69 1.60 4.43 12.81 1.80 8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4747 0.3326 0.3573 0.169 0.1285 0.2038 0.2831 8.61%
Adjusted Per Share Value based on latest NOSH - 367,179
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 63.85 47.88 28.08 15.39 9.05 9.74 9.88 34.74%
EPS 5.61 3.09 2.30 1.16 0.68 2.05 0.29 60.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9414 0.5347 0.4846 0.123 0.0197 0.0327 0.0454 62.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 0.84 0.575 0.64 0.38 0.31 0.255 0.255 -
P/RPS 2.61 1.93 3.09 1.80 0.52 0.42 0.41 34.41%
P/EPS 29.67 29.95 37.80 23.75 7.00 1.99 14.17 12.53%
EY 3.37 3.34 2.65 4.21 14.28 50.21 7.06 -11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.73 1.79 2.25 2.41 1.25 0.90 11.41%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 22/11/16 02/11/15 28/11/14 26/11/13 30/11/12 25/11/11 30/08/10 -
Price 0.785 0.615 0.59 0.375 0.33 0.25 0.255 -
P/RPS 2.44 2.07 2.85 1.77 0.56 0.41 0.41 32.98%
P/EPS 27.73 32.03 34.84 23.44 7.45 1.95 14.17 11.32%
EY 3.61 3.12 2.87 4.27 13.41 51.22 7.06 -10.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.85 1.65 2.22 2.57 1.23 0.90 10.17%

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