[DESTINI] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 99.19%
YoY- 97.27%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 577,586 238,984 179,195 105,084 57,618 33,871 36,460 58.41%
PBT 36,225 25,334 12,946 12,034 7,452 2,535 7,839 29.02%
Tax -11,750 -6,126 -2,203 -4,876 -1,251 0 -153 106.03%
NP 24,475 19,208 10,743 7,158 6,201 2,535 7,686 21.27%
-
NP to SH 25,023 21,016 11,554 8,597 4,358 2,535 7,686 21.71%
-
Tax Rate 32.44% 24.18% 17.02% 40.52% 16.79% 0.00% 1.95% -
Total Cost 553,111 219,776 168,452 97,926 51,417 31,336 28,774 63.59%
-
Net Worth 504,604 469,824 266,865 241,866 61,375 9,811 16,311 77.08%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 504,604 469,824 266,865 241,866 61,375 9,811 16,311 77.08%
NOSH 1,155,230 989,730 802,361 676,929 363,166 76,355 80,038 55.97%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.24% 8.04% 6.00% 6.81% 10.76% 7.48% 21.08% -
ROE 4.96% 4.47% 4.33% 3.55% 7.10% 25.84% 47.12% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 50.00 24.15 22.33 15.52 15.87 44.36 45.55 1.56%
EPS 2.17 2.21 1.44 1.27 1.20 3.32 9.61 -21.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4368 0.4747 0.3326 0.3573 0.169 0.1285 0.2038 13.53%
Adjusted Per Share Value based on latest NOSH - 792,592
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 116.04 48.01 36.00 21.11 11.58 6.80 7.32 58.42%
EPS 5.03 4.22 2.32 1.73 0.88 0.51 1.54 21.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0138 0.9439 0.5361 0.4859 0.1233 0.0197 0.0328 77.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.565 0.84 0.575 0.64 0.38 0.31 0.255 -
P/RPS 1.13 3.48 2.57 4.12 2.40 0.70 0.56 12.40%
P/EPS 26.08 39.56 39.93 50.39 31.67 9.34 2.66 46.24%
EY 3.83 2.53 2.50 1.98 3.16 10.71 37.66 -31.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.77 1.73 1.79 2.25 2.41 1.25 0.52%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 22/11/16 02/11/15 28/11/14 26/11/13 30/11/12 25/11/11 -
Price 0.43 0.785 0.615 0.59 0.375 0.33 0.25 -
P/RPS 0.86 3.25 2.75 3.80 2.36 0.74 0.55 7.72%
P/EPS 19.85 36.97 42.71 46.46 31.25 9.94 2.60 40.28%
EY 5.04 2.70 2.34 2.15 3.20 10.06 38.41 -28.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.65 1.85 1.65 2.22 2.57 1.23 -3.71%

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