[DESTINI] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -12.78%
YoY- 81.89%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 293,992 397,794 770,114 318,645 238,926 140,112 76,824 25.05%
PBT 4,222 504 48,300 33,778 17,261 16,045 9,936 -13.28%
Tax -860 -357 -15,666 -8,168 -2,937 -6,501 -1,668 -10.44%
NP 3,362 146 32,633 25,610 14,324 9,544 8,268 -13.92%
-
NP to SH 2,433 325 33,364 28,021 15,405 11,462 5,810 -13.49%
-
Tax Rate 20.37% 70.83% 32.43% 24.18% 17.02% 40.52% 16.79% -
Total Cost 290,629 397,648 737,481 293,034 224,602 130,568 68,556 27.20%
-
Net Worth 508,301 508,070 504,604 469,824 266,865 241,866 61,375 42.21%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 508,301 508,070 504,604 469,824 266,865 241,866 61,375 42.21%
NOSH 1,155,230 1,155,230 1,155,230 989,730 802,361 676,929 363,166 21.26%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.14% 0.04% 4.24% 8.04% 6.00% 6.81% 10.76% -
ROE 0.48% 0.06% 6.61% 5.96% 5.77% 4.74% 9.47% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.45 34.43 66.66 32.20 29.78 20.70 21.15 3.13%
EPS 0.21 0.03 2.89 2.95 1.92 1.69 1.60 -28.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.4398 0.4368 0.4747 0.3326 0.3573 0.169 17.28%
Adjusted Per Share Value based on latest NOSH - 989,730
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 58.91 79.71 154.31 63.85 47.88 28.08 15.39 25.05%
EPS 0.49 0.07 6.69 5.61 3.09 2.30 1.16 -13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0185 1.0181 1.0111 0.9414 0.5347 0.4846 0.123 42.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.19 0.295 0.565 0.84 0.575 0.64 0.38 -
P/RPS 0.75 0.86 0.85 2.61 1.93 3.09 1.80 -13.57%
P/EPS 90.20 1,047.52 19.56 29.67 29.95 37.80 23.75 24.89%
EY 1.11 0.10 5.11 3.37 3.34 2.65 4.21 -19.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.67 1.29 1.77 1.73 1.79 2.25 -24.09%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 07/12/18 29/11/17 22/11/16 02/11/15 28/11/14 26/11/13 -
Price 0.21 0.135 0.43 0.785 0.615 0.59 0.375 -
P/RPS 0.83 0.39 0.65 2.44 2.07 2.85 1.77 -11.85%
P/EPS 99.70 479.37 14.89 27.73 32.03 34.84 23.44 27.27%
EY 1.00 0.21 6.72 3.61 3.12 2.87 4.27 -21.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.31 0.98 1.65 1.85 1.65 2.22 -22.51%

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