[DESTINI] YoY Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -32.09%
YoY- 48.99%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 162,546 107,430 58,818 116,881 64,307 129,561 286,640 -8.34%
PBT 16,171 -15,744 -693 4,476 -27,859 2,423 17,287 -1.01%
Tax -1,406 -1,400 0 -1,892 0 -887 -3,932 -14.61%
NP 14,765 -17,144 -693 2,584 -27,859 1,536 13,355 1.55%
-
NP to SH 11,396 -16,195 -730 2,278 -27,668 1,127 13,378 -2.43%
-
Tax Rate 8.69% - - 42.27% - 36.61% 22.75% -
Total Cost 147,781 124,574 59,511 114,297 92,166 128,025 273,285 -9.01%
-
Net Worth 134,452 109,626 160,198 134,098 237,430 507,839 520,431 -18.77%
Dividend
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 134,452 109,626 160,198 134,098 237,430 507,839 520,431 -18.77%
NOSH 499,824 1,663,531 1,663,531 1,518,666 1,230,230 1,155,230 1,155,230 -12.07%
Ratio Analysis
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.08% -15.96% -1.18% 2.21% -43.32% 1.19% 4.66% -
ROE 8.48% -14.77% -0.46% 1.70% -11.65% 0.22% 2.57% -
Per Share
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 32.52 6.46 3.54 7.70 5.34 11.22 24.81 4.24%
EPS 2.28 -0.97 -0.04 0.15 -2.27 0.10 1.16 10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.0659 0.0963 0.0883 0.197 0.4396 0.4505 -7.61%
Adjusted Per Share Value based on latest NOSH - 1,663,531
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 32.67 21.59 11.82 23.49 12.92 26.04 57.61 -8.34%
EPS 2.29 -3.26 -0.15 0.46 -5.56 0.23 2.69 -2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2702 0.2203 0.322 0.2695 0.4772 1.0207 1.046 -18.77%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 31/12/24 29/12/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.325 0.10 0.13 0.195 0.13 0.245 0.245 -
P/RPS 1.00 1.55 3.68 2.53 2.44 2.18 0.99 0.15%
P/EPS 14.25 -10.27 -296.25 130.00 -5.66 251.14 21.16 -5.89%
EY 7.02 -9.74 -0.34 0.77 -17.66 0.40 4.73 6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.52 1.35 2.21 0.66 0.56 0.54 13.19%
Price Multiplier on Announcement Date
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/01/25 29/02/24 30/08/22 26/08/21 28/08/20 30/08/19 29/08/18 -
Price 0.355 0.05 0.10 0.215 0.275 0.22 0.295 -
P/RPS 1.09 0.77 2.83 2.79 5.15 1.96 1.19 -1.33%
P/EPS 15.57 -5.14 -227.88 143.33 -11.98 225.51 25.47 -7.28%
EY 6.42 -19.47 -0.44 0.70 -8.35 0.44 3.93 7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.76 1.04 2.43 1.40 0.50 0.65 11.49%

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