[DESTINI] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -20.67%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Revenue 151,784 116,280 65,352 33,520 37,924 50,804 38,136 24.73%
PBT 5,200 17,488 12,768 5,744 7,764 2,396 4,680 1.70%
Tax -1,108 -1,732 -1,076 0 0 -640 -1,216 -1.47%
NP 4,092 15,756 11,692 5,744 7,764 1,756 3,464 2.70%
-
NP to SH 3,412 12,336 9,644 5,744 7,764 1,756 3,464 -0.24%
-
Tax Rate 21.31% 9.90% 8.43% 0.00% 0.00% 26.71% 25.98% -
Total Cost 147,692 100,524 53,660 27,776 30,160 49,048 34,672 26.09%
-
Net Worth 243,104 105,835 58,750 17,040 1,059,258 21,957 18,723 50.71%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Net Worth 243,104 105,835 58,750 17,040 1,059,258 21,957 18,723 50.71%
NOSH 775,454 489,523 354,558 79,777 80,307 79,818 80,185 43.77%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
NP Margin 2.70% 13.55% 17.89% 17.14% 20.47% 3.46% 9.08% -
ROE 1.40% 11.66% 16.42% 33.71% 0.73% 8.00% 18.50% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
RPS 19.57 23.75 18.43 42.02 47.22 63.65 47.56 -13.24%
EPS 0.44 2.52 2.72 7.20 9.72 2.20 4.32 -30.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.2162 0.1657 0.2136 13.19 0.2751 0.2335 4.82%
Adjusted Per Share Value based on latest NOSH - 79,777
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
RPS 30.41 23.30 13.10 6.72 7.60 10.18 7.64 24.73%
EPS 0.68 2.47 1.93 1.15 1.56 0.35 0.69 -0.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4871 0.2121 0.1177 0.0341 2.1225 0.044 0.0375 50.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 20/11/09 31/12/08 -
Price 0.58 0.525 0.32 0.25 0.255 0.255 0.14 -
P/RPS 2.96 2.21 1.74 0.60 0.54 0.40 0.29 45.02%
P/EPS 131.82 20.83 11.76 3.47 2.64 11.59 3.24 80.94%
EY 0.76 4.80 8.50 28.80 37.91 8.63 30.86 -44.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.43 1.93 1.17 0.02 0.93 0.60 19.74%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Date 29/05/15 30/05/14 18/04/13 25/05/12 31/05/11 25/02/10 06/03/09 -
Price 0.58 0.65 0.375 0.25 0.255 0.255 0.02 -
P/RPS 2.96 2.74 2.03 0.60 0.54 0.40 0.04 99.11%
P/EPS 131.82 25.79 13.79 3.47 2.64 11.59 0.46 147.28%
EY 0.76 3.88 7.25 28.80 37.91 8.63 216.00 -59.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 3.01 2.26 1.17 0.02 0.93 0.09 62.21%

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