[DESTINI] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -79.41%
YoY- -72.34%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 550,292 894,868 327,008 151,784 116,280 65,352 33,520 59.38%
PBT 38,800 51,920 38,472 5,200 17,488 12,768 5,744 37.46%
Tax -9,644 -15,176 -11,552 -1,108 -1,732 -1,076 0 -
NP 29,156 36,744 26,920 4,092 15,756 11,692 5,744 31.07%
-
NP to SH 30,992 40,196 28,660 3,412 12,336 9,644 5,744 32.41%
-
Tax Rate 24.86% 29.23% 30.03% 21.31% 9.90% 8.43% 0.00% -
Total Cost 521,136 858,124 300,088 147,692 100,524 53,660 27,776 62.97%
-
Net Worth 514,886 489,397 357,790 243,104 105,835 58,750 17,040 76.43%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 514,886 489,397 357,790 243,104 105,835 58,750 17,040 76.43%
NOSH 1,155,230 1,155,057 918,589 775,454 489,523 354,558 79,777 56.09%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.30% 4.11% 8.23% 2.70% 13.55% 17.89% 17.14% -
ROE 6.02% 8.21% 8.01% 1.40% 11.66% 16.42% 33.71% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 47.63 77.47 35.60 19.57 23.75 18.43 42.02 2.10%
EPS 2.68 3.48 3.12 0.44 2.52 2.72 7.20 -15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4457 0.4237 0.3895 0.3135 0.2162 0.1657 0.2136 13.03%
Adjusted Per Share Value based on latest NOSH - 775,454
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 110.27 179.31 65.52 30.41 23.30 13.10 6.72 59.37%
EPS 6.21 8.05 5.74 0.68 2.47 1.93 1.15 32.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0317 0.9806 0.7169 0.4871 0.2121 0.1177 0.0341 76.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.475 0.75 0.595 0.58 0.525 0.32 0.25 -
P/RPS 1.00 0.97 1.67 2.96 2.21 1.74 0.60 8.88%
P/EPS 17.71 21.55 19.07 131.82 20.83 11.76 3.47 31.19%
EY 5.65 4.64 5.24 0.76 4.80 8.50 28.80 -23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.77 1.53 1.85 2.43 1.93 1.17 -1.47%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 30/05/16 29/05/15 30/05/14 18/04/13 25/05/12 -
Price 0.21 0.71 0.61 0.58 0.65 0.375 0.25 -
P/RPS 0.44 0.92 1.71 2.96 2.74 2.03 0.60 -5.03%
P/EPS 7.83 20.40 19.55 131.82 25.79 13.79 3.47 14.51%
EY 12.78 4.90 5.11 0.76 3.88 7.25 28.80 -12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.68 1.57 1.85 3.01 2.26 1.17 -14.09%

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