[DESTINI] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 39.95%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 386,683 190,363 88,860 65,889 39,071 20,671 25,692 57.06%
PBT 20,406 21,438 6,489 6,107 4,746 1,786 6,333 21.51%
Tax -5,702 -6,112 -2,103 -1,890 -1,248 0 0 -
NP 14,704 15,326 4,386 4,217 3,498 1,786 6,333 15.05%
-
NP to SH 16,179 16,064 4,446 4,316 2,926 1,786 6,333 16.90%
-
Tax Rate 27.94% 28.51% 32.41% 30.95% 26.30% 0.00% 0.00% -
Total Cost 371,979 175,037 84,474 61,672 35,573 18,885 19,359 63.58%
-
Net Worth 496,055 378,850 260,697 233,495 59,459 17,451 14,950 79.16%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 496,055 378,850 260,697 233,495 59,459 17,451 14,950 79.16%
NOSH 1,155,230 928,554 808,363 616,571 361,234 80,089 80,032 55.97%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.80% 8.05% 4.94% 6.40% 8.95% 8.64% 24.65% -
ROE 3.26% 4.24% 1.71% 1.85% 4.92% 10.23% 42.36% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.47 20.50 10.99 10.69 10.82 25.81 32.10 0.69%
EPS 1.40 1.73 0.55 0.70 0.81 2.23 7.92 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4294 0.408 0.3225 0.3787 0.1646 0.2179 0.1868 14.86%
Adjusted Per Share Value based on latest NOSH - 724,705
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 77.48 38.14 17.81 13.20 7.83 4.14 5.15 57.05%
EPS 3.24 3.22 0.89 0.86 0.59 0.36 1.27 16.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.994 0.7591 0.5224 0.4679 0.1191 0.035 0.03 79.12%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.695 0.56 0.625 0.74 0.325 0.25 0.255 -
P/RPS 2.08 2.73 5.69 6.92 3.00 0.97 0.79 17.49%
P/EPS 49.63 32.37 113.64 105.71 40.12 11.21 3.22 57.68%
EY 2.02 3.09 0.88 0.95 2.49 8.92 31.03 -36.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.37 1.94 1.95 1.97 1.15 1.37 2.83%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 08/08/16 28/08/15 27/08/14 28/08/13 30/08/12 23/08/11 -
Price 0.605 0.655 0.59 0.68 0.39 0.36 0.255 -
P/RPS 1.81 3.19 5.37 6.36 3.61 1.39 0.79 14.80%
P/EPS 43.20 37.86 107.27 97.14 48.15 16.14 3.22 54.08%
EY 2.31 2.64 0.93 1.03 2.08 6.19 31.03 -35.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.61 1.83 1.80 2.37 1.65 1.37 0.48%

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