[DESTINI] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 1.04%
YoY- -22.9%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 346,168 136,188 337,964 550,292 894,868 327,008 151,784 14.71%
PBT 6,008 -46,960 6,208 38,800 51,920 38,472 5,200 2.43%
Tax -460 -28 -4,444 -9,644 -15,176 -11,552 -1,108 -13.61%
NP 5,548 -46,988 1,764 29,156 36,744 26,920 4,092 5.19%
-
NP to SH 4,472 -47,180 2,544 30,992 40,196 28,660 3,412 4.60%
-
Tax Rate 7.66% - 71.59% 24.86% 29.23% 30.03% 21.31% -
Total Cost 340,620 183,176 336,200 521,136 858,124 300,088 147,692 14.92%
-
Net Worth 133,461 255,800 507,492 514,886 489,397 357,790 243,104 -9.50%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 133,461 255,800 507,492 514,886 489,397 357,790 243,104 -9.50%
NOSH 1,525,276 1,230,230 1,155,230 1,155,230 1,155,057 918,589 775,454 11.92%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.60% -34.50% 0.52% 5.30% 4.11% 8.23% 2.70% -
ROE 3.35% -18.44% 0.50% 6.02% 8.21% 8.01% 1.40% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 22.70 11.29 29.26 47.63 77.47 35.60 19.57 2.50%
EPS 0.28 -3.92 0.24 2.68 3.48 3.12 0.44 -7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.212 0.4393 0.4457 0.4237 0.3895 0.3135 -19.14%
Adjusted Per Share Value based on latest NOSH - 1,155,230
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 69.55 27.36 67.90 110.55 179.78 65.70 30.49 14.71%
EPS 0.90 -9.48 0.51 6.23 8.08 5.76 0.69 4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2681 0.5139 1.0196 1.0344 0.9832 0.7188 0.4884 -9.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.23 0.12 0.30 0.475 0.75 0.595 0.58 -
P/RPS 1.01 1.06 1.03 1.00 0.97 1.67 2.96 -16.39%
P/EPS 78.45 -3.07 136.23 17.71 21.55 19.07 131.82 -8.27%
EY 1.27 -32.58 0.73 5.65 4.64 5.24 0.76 8.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 0.57 0.68 1.07 1.77 1.53 1.85 6.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 30/06/20 31/05/19 30/05/18 31/05/17 30/05/16 29/05/15 -
Price 0.205 0.13 0.26 0.21 0.71 0.61 0.58 -
P/RPS 0.90 1.15 0.89 0.44 0.92 1.71 2.96 -17.98%
P/EPS 69.92 -3.32 118.07 7.83 20.40 19.55 131.82 -10.02%
EY 1.43 -30.08 0.85 12.78 4.90 5.11 0.76 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 0.61 0.59 0.47 1.68 1.57 1.85 3.99%

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