[DESTINI] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.36%
YoY- 63.83%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Revenue 190,363 88,860 65,889 39,071 20,671 25,692 20,570 42.72%
PBT 21,438 6,489 6,107 4,746 1,786 6,333 822 68.43%
Tax -6,112 -2,103 -1,890 -1,248 0 0 0 -
NP 15,326 4,386 4,217 3,498 1,786 6,333 822 59.63%
-
NP to SH 16,064 4,446 4,316 2,926 1,786 6,333 822 60.84%
-
Tax Rate 28.51% 32.41% 30.95% 26.30% 0.00% 0.00% 0.00% -
Total Cost 175,037 84,474 61,672 35,573 18,885 19,359 19,748 41.74%
-
Net Worth 378,850 260,697 233,495 59,459 17,451 14,950 22,337 57.23%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Net Worth 378,850 260,697 233,495 59,459 17,451 14,950 22,337 57.23%
NOSH 928,554 808,363 616,571 361,234 80,089 80,032 79,805 48.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
NP Margin 8.05% 4.94% 6.40% 8.95% 8.64% 24.65% 4.00% -
ROE 4.24% 1.71% 1.85% 4.92% 10.23% 42.36% 3.68% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 20.50 10.99 10.69 10.82 25.81 32.10 25.78 -3.59%
EPS 1.73 0.55 0.70 0.81 2.23 7.92 1.03 8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.3225 0.3787 0.1646 0.2179 0.1868 0.2799 6.20%
Adjusted Per Share Value based on latest NOSH - 367,142
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 38.14 17.81 13.20 7.83 4.14 5.15 4.12 42.73%
EPS 3.22 0.89 0.86 0.59 0.36 1.27 0.16 61.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7591 0.5224 0.4679 0.1191 0.035 0.03 0.0448 57.21%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 -
Price 0.56 0.625 0.74 0.325 0.25 0.255 0.255 -
P/RPS 2.73 5.69 6.92 3.00 0.97 0.79 0.99 17.60%
P/EPS 32.37 113.64 105.71 40.12 11.21 3.22 24.76 4.37%
EY 3.09 0.88 0.95 2.49 8.92 31.03 4.04 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.94 1.95 1.97 1.15 1.37 0.91 6.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 08/08/16 28/08/15 27/08/14 28/08/13 30/08/12 23/08/11 31/05/10 -
Price 0.655 0.59 0.68 0.39 0.36 0.255 0.255 -
P/RPS 3.19 5.37 6.36 3.61 1.39 0.79 0.99 20.57%
P/EPS 37.86 107.27 97.14 48.15 16.14 3.22 24.76 7.02%
EY 2.64 0.93 1.03 2.08 6.19 31.03 4.04 -6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.83 1.80 2.37 1.65 1.37 0.91 9.55%

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