[DESTINI] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -75.63%
YoY- -92.03%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Revenue 50,914 36,819 22,733 12,292 16,211 7,869 11,212 27.38%
PBT 5,189 1,736 1,554 350 4,392 223 2,162 15.03%
Tax -1,826 -1,458 -979 0 0 160 -1,197 6.98%
NP 3,363 278 575 350 4,392 383 965 22.10%
-
NP to SH 3,593 1,232 514 350 4,392 383 965 23.40%
-
Tax Rate 35.19% 83.99% 63.00% 0.00% 0.00% -71.75% 55.37% -
Total Cost 47,551 36,541 22,158 11,942 11,819 7,486 10,247 27.82%
-
Net Worth 257,498 274,446 60,431 17,332 14,944 22,333 19,499 51.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Net Worth 257,498 274,446 60,431 17,332 14,944 22,333 19,499 51.09%
NOSH 798,444 724,705 367,142 79,545 80,000 79,791 79,752 44.55%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
NP Margin 6.61% 0.76% 2.53% 2.85% 27.09% 4.87% 8.61% -
ROE 1.40% 0.45% 0.85% 2.02% 29.39% 1.71% 4.95% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
RPS 6.38 5.08 6.19 15.45 20.26 9.86 14.06 -11.87%
EPS 0.45 0.17 0.14 0.44 5.49 0.48 1.21 -14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 0.3787 0.1646 0.2179 0.1868 0.2799 0.2445 4.52%
Adjusted Per Share Value based on latest NOSH - 79,545
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
RPS 10.23 7.40 4.57 2.47 3.26 1.58 2.25 27.40%
EPS 0.72 0.25 0.10 0.07 0.88 0.08 0.19 23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5173 0.5514 0.1214 0.0348 0.03 0.0449 0.0392 51.08%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 -
Price 0.625 0.74 0.325 0.25 0.255 0.255 0.06 -
P/RPS 9.80 14.57 5.25 1.62 1.26 2.59 0.43 64.88%
P/EPS 138.89 435.29 232.14 56.82 4.64 53.12 4.96 70.40%
EY 0.72 0.23 0.43 1.76 21.53 1.88 20.17 -41.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.95 1.97 1.15 1.37 0.91 0.25 38.78%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Date 28/08/15 27/08/14 28/08/13 30/08/12 23/08/11 31/05/10 29/05/09 -
Price 0.59 0.68 0.39 0.36 0.255 0.255 0.12 -
P/RPS 9.25 13.38 6.30 2.33 1.26 2.59 0.85 46.49%
P/EPS 131.11 400.00 278.57 81.82 4.64 53.12 9.92 51.11%
EY 0.76 0.25 0.36 1.22 21.53 1.88 10.08 -33.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.80 2.37 1.65 1.37 0.91 0.49 23.46%

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