[DESTINI] YoY Annualized Quarter Result on 31-Dec-2022

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- -919.68%
YoY- -1132.05%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/06/23 31/03/23 31/12/22 31/12/10 30/09/10 30/09/05 CAGR
Revenue 117,196 114,364 77,500 186,401 40,114 44,125 76,936 2.33%
PBT -17,175 -8,200 -29,324 -34,682 -10,569 -7,478 19,540 -
Tax -1,527 -3,000 0 418 -534 -662 -4,336 -5.55%
NP -18,702 -11,200 -29,324 -34,264 -11,103 -8,140 15,204 -
-
NP to SH -17,667 -10,920 28,772 -31,746 -11,103 -8,140 15,204 -
-
Tax Rate - - - - - - 22.19% -
Total Cost 135,898 125,564 106,824 220,665 51,217 52,265 61,732 4.41%
-
Net Worth 109,626 120,273 117,778 123,933 863,425 13,438 54,366 3.91%
Dividend
31/12/23 30/06/23 31/03/23 31/12/22 31/12/10 30/09/10 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/06/23 31/03/23 31/12/22 31/12/10 30/09/10 30/09/05 CAGR
Net Worth 109,626 120,273 117,778 123,933 863,425 13,438 54,366 3.91%
NOSH 1,663,531 1,663,531 1,663,531 1,663,531 80,169 80,039 80,021 18.07%
Ratio Analysis
31/12/23 30/06/23 31/03/23 31/12/22 31/12/10 30/09/10 30/09/05 CAGR
NP Margin -15.96% -9.79% -37.84% -18.38% -27.68% -18.45% 19.76% -
ROE -16.12% -9.08% 24.43% -25.62% -1.29% -60.57% 27.97% -
Per Share
31/12/23 30/06/23 31/03/23 31/12/22 31/12/10 30/09/10 30/09/05 CAGR
RPS 7.05 6.87 4.66 11.21 50.04 55.13 96.14 -13.33%
EPS -1.06 -0.66 -1.72 -1.91 -13.88 -10.17 19.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0659 0.0723 0.0708 0.0745 10.77 0.1679 0.6794 -11.99%
Adjusted Per Share Value based on latest NOSH - 1,663,531
31/12/23 30/06/23 31/03/23 31/12/22 31/12/10 30/09/10 30/09/05 CAGR
RPS 23.48 22.92 15.53 37.35 8.04 8.84 15.42 2.32%
EPS -3.54 -2.19 5.77 -6.36 -2.22 -1.63 3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2197 0.241 0.236 0.2483 1.7301 0.0269 0.1089 3.91%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/03/23 31/12/22 31/12/10 30/09/10 30/09/05 CAGR
Date 29/12/23 30/06/23 31/03/23 30/12/22 30/12/10 30/09/10 - -
Price 0.10 0.09 0.08 0.08 0.255 0.255 0.00 -
P/RPS 1.42 1.31 1.72 0.71 0.51 0.46 0.00 -
P/EPS -9.42 -13.71 4.63 -4.19 -1.84 -2.51 0.00 -
EY -10.62 -7.29 21.62 -23.85 -54.31 -39.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.24 1.13 1.07 0.02 1.52 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/03/23 31/12/22 31/12/10 30/09/10 30/09/05 CAGR
Date 29/02/24 29/08/23 30/05/23 28/02/23 28/02/11 14/12/10 30/11/05 -
Price 0.05 0.085 0.08 0.075 0.255 0.255 0.00 -
P/RPS 0.71 1.24 1.72 0.67 0.51 0.46 0.00 -
P/EPS -4.71 -12.95 4.63 -3.93 -1.84 -2.51 0.00 -
EY -21.24 -7.72 21.62 -25.44 -54.31 -39.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.18 1.13 1.01 0.02 1.52 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