[DESTINI] YoY Cumulative Quarter Result on 30-Jun-2008 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- -318.81%
YoY- -322.22%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
Revenue 36,460 36,976 33,203 33,690 43,158 72,175 52,708 -5.50%
PBT 7,839 1,089 3,513 -10,816 6,255 18,301 9,990 -3.65%
Tax -153 -9 -616 1,376 -2,007 -5,977 -7,305 -44.80%
NP 7,686 1,080 2,897 -9,440 4,248 12,324 2,685 17.55%
-
NP to SH 7,686 1,080 2,897 -9,440 4,248 12,324 7,208 0.99%
-
Tax Rate 1.95% 0.83% 17.53% - 32.09% 32.66% 73.12% -
Total Cost 28,774 35,896 30,306 43,130 38,910 59,851 50,023 -8.15%
-
Net Worth 16,311 22,648 20,639 24,935 65,359 60,540 12,453 4.23%
Dividend
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
Net Worth 16,311 22,648 20,639 24,935 65,359 60,540 12,453 4.23%
NOSH 80,038 79,999 80,027 79,999 80,000 79,974 21,106 22.74%
Ratio Analysis
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
NP Margin 21.08% 2.92% 8.73% -28.02% 9.84% 17.08% 5.09% -
ROE 47.12% 4.77% 14.04% -37.86% 6.50% 20.36% 57.88% -
Per Share
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
RPS 45.55 46.22 41.49 42.11 53.95 90.25 249.72 -23.01%
EPS 9.61 1.35 3.62 -11.80 5.31 15.41 34.15 -17.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2038 0.2831 0.2579 0.3117 0.817 0.757 0.59 -15.07%
Adjusted Per Share Value based on latest NOSH - 80,011
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
RPS 7.31 7.41 6.65 6.75 8.65 14.46 10.56 -5.49%
EPS 1.54 0.22 0.58 -1.89 0.85 2.47 1.44 1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0454 0.0414 0.05 0.131 0.1213 0.025 4.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
Date 30/09/11 30/06/10 30/06/09 30/06/08 - - - -
Price 0.255 0.255 0.45 0.28 0.00 0.00 0.00 -
P/RPS 0.56 0.55 1.08 0.66 0.00 0.00 0.00 -
P/EPS 2.66 18.89 12.43 -2.37 0.00 0.00 0.00 -
EY 37.66 5.29 8.04 -42.14 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.90 1.74 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
Date 25/11/11 30/08/10 10/07/09 29/08/08 30/08/07 30/08/06 31/05/05 -
Price 0.25 0.255 0.25 0.22 0.00 0.00 0.00 -
P/RPS 0.55 0.55 0.60 0.52 0.00 0.00 0.00 -
P/EPS 2.60 18.89 6.91 -1.86 0.00 0.00 0.00 -
EY 38.41 5.29 14.48 -53.64 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.90 0.97 0.71 0.00 0.00 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