[DESTINI] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 108.99%
YoY- -2.44%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 CAGR
Revenue 270,056 166,965 93,314 56,837 37,519 45,811 56,035 24.20%
PBT 25,690 21,340 14,005 8,166 7,326 596 -18,327 -
Tax -8,446 -6,590 -3,134 -1,102 -85 -261 1,223 -
NP 17,244 14,750 10,871 7,064 7,241 335 -17,104 -
-
NP to SH 21,082 16,570 8,216 7,064 7,241 335 -17,055 -
-
Tax Rate 32.88% 30.88% 22.38% 13.49% 1.16% 43.79% - -
Total Cost 252,812 152,215 82,443 49,773 30,278 45,476 73,139 18.64%
-
Net Worth 331,569 247,771 64,704 25,026 15,642 21,503 17,318 50.21%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 CAGR
Net Worth 331,569 247,771 64,704 25,026 15,642 21,503 17,318 50.21%
NOSH 820,311 708,119 300,952 159,099 79,972 79,761 79,995 37.83%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 CAGR
NP Margin 6.39% 8.83% 11.65% 12.43% 19.30% 0.73% -30.52% -
ROE 6.36% 6.69% 12.70% 28.23% 46.29% 1.56% -98.48% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 CAGR
RPS 32.92 23.58 31.01 35.72 46.91 57.43 70.05 -9.88%
EPS 2.57 2.34 2.73 4.44 9.05 0.42 -21.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4042 0.3499 0.215 0.1573 0.1956 0.2696 0.2165 8.98%
Adjusted Per Share Value based on latest NOSH - 330,729
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 CAGR
RPS 54.11 33.46 18.70 11.39 7.52 9.18 11.23 24.20%
EPS 4.22 3.32 1.65 1.42 1.45 0.07 -3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6644 0.4965 0.1297 0.0501 0.0313 0.0431 0.0347 50.21%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 10/07/09 19/09/08 -
Price 0.59 0.60 0.43 0.33 0.25 0.25 0.27 -
P/RPS 1.79 2.54 1.39 0.92 0.53 0.44 0.39 23.37%
P/EPS 22.96 25.64 15.75 7.43 2.76 59.52 -1.27 -
EY 4.36 3.90 6.35 13.45 36.22 1.68 -78.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.71 2.00 2.10 1.28 0.93 1.25 2.16%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 20/11/09 10/12/08 -
Price 0.56 0.57 0.49 0.315 0.25 0.255 0.15 -
P/RPS 1.70 2.42 1.58 0.88 0.53 0.44 0.21 33.41%
P/EPS 21.79 24.36 17.95 7.09 2.76 60.71 -0.70 -
EY 4.59 4.11 5.57 14.10 36.22 1.65 -142.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.63 2.28 2.00 1.28 0.95 0.69 10.13%

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