[DESTINI] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 421.22%
YoY- 3.01%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 286,640 386,683 190,363 88,860 65,889 39,071 20,671 54.96%
PBT 17,287 20,406 21,438 6,489 6,107 4,746 1,786 45.95%
Tax -3,932 -5,702 -6,112 -2,103 -1,890 -1,248 0 -
NP 13,355 14,704 15,326 4,386 4,217 3,498 1,786 39.81%
-
NP to SH 13,378 16,179 16,064 4,446 4,316 2,926 1,786 39.85%
-
Tax Rate 22.75% 27.94% 28.51% 32.41% 30.95% 26.30% 0.00% -
Total Cost 273,285 371,979 175,037 84,474 61,672 35,573 18,885 56.07%
-
Net Worth 520,431 496,055 378,850 260,697 233,495 59,459 17,451 76.05%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 520,431 496,055 378,850 260,697 233,495 59,459 17,451 76.05%
NOSH 1,155,230 1,155,230 928,554 808,363 616,571 361,234 80,089 55.98%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.66% 3.80% 8.05% 4.94% 6.40% 8.95% 8.64% -
ROE 2.57% 3.26% 4.24% 1.71% 1.85% 4.92% 10.23% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 24.81 33.47 20.50 10.99 10.69 10.82 25.81 -0.65%
EPS 1.16 1.40 1.73 0.55 0.70 0.81 2.23 -10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4505 0.4294 0.408 0.3225 0.3787 0.1646 0.2179 12.86%
Adjusted Per Share Value based on latest NOSH - 798,444
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 57.44 77.48 38.14 17.81 13.20 7.83 4.14 54.98%
EPS 2.68 3.24 3.22 0.89 0.86 0.59 0.36 39.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0428 0.994 0.7591 0.5224 0.4679 0.1191 0.035 76.02%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.245 0.695 0.56 0.625 0.74 0.325 0.25 -
P/RPS 0.99 2.08 2.73 5.69 6.92 3.00 0.97 0.34%
P/EPS 21.16 49.63 32.37 113.64 105.71 40.12 11.21 11.16%
EY 4.73 2.02 3.09 0.88 0.95 2.49 8.92 -10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.62 1.37 1.94 1.95 1.97 1.15 -11.83%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 08/08/16 28/08/15 27/08/14 28/08/13 30/08/12 -
Price 0.295 0.605 0.655 0.59 0.68 0.39 0.36 -
P/RPS 1.19 1.81 3.19 5.37 6.36 3.61 1.39 -2.55%
P/EPS 25.47 43.20 37.86 107.27 97.14 48.15 16.14 7.89%
EY 3.93 2.31 2.64 0.93 1.03 2.08 6.19 -7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.41 1.61 1.83 1.80 2.37 1.65 -14.37%

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