[DESTINI] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -78.68%
YoY- 46.86%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Revenue 108,611 50,914 36,819 22,733 12,292 16,211 7,869 52.14%
PBT 11,821 5,189 1,736 1,554 350 4,392 223 88.66%
Tax -3,224 -1,826 -1,458 -979 0 0 160 -
NP 8,597 3,363 278 575 350 4,392 383 64.44%
-
NP to SH 8,899 3,593 1,232 514 350 4,392 383 65.35%
-
Tax Rate 27.27% 35.19% 83.99% 63.00% 0.00% 0.00% -71.75% -
Total Cost 100,014 47,551 36,541 22,158 11,942 11,819 7,486 51.35%
-
Net Worth 378,207 257,498 274,446 60,431 17,332 14,944 22,333 57.20%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Net Worth 378,207 257,498 274,446 60,431 17,332 14,944 22,333 57.20%
NOSH 926,979 798,444 724,705 367,142 79,545 80,000 79,791 48.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
NP Margin 7.92% 6.61% 0.76% 2.53% 2.85% 27.09% 4.87% -
ROE 2.35% 1.40% 0.45% 0.85% 2.02% 29.39% 1.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 11.72 6.38 5.08 6.19 15.45 20.26 9.86 2.80%
EPS 0.96 0.45 0.17 0.14 0.44 5.49 0.48 11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.3225 0.3787 0.1646 0.2179 0.1868 0.2799 6.20%
Adjusted Per Share Value based on latest NOSH - 367,142
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 21.82 10.23 7.40 4.57 2.47 3.26 1.58 52.15%
EPS 1.79 0.72 0.25 0.10 0.07 0.88 0.08 64.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7598 0.5173 0.5514 0.1214 0.0348 0.03 0.0449 57.18%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 -
Price 0.56 0.625 0.74 0.325 0.25 0.255 0.255 -
P/RPS 4.78 9.80 14.57 5.25 1.62 1.26 2.59 10.29%
P/EPS 58.33 138.89 435.29 232.14 56.82 4.64 53.12 1.50%
EY 1.71 0.72 0.23 0.43 1.76 21.53 1.88 -1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.94 1.95 1.97 1.15 1.37 0.91 6.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 08/08/16 28/08/15 27/08/14 28/08/13 30/08/12 23/08/11 31/05/10 -
Price 0.655 0.59 0.68 0.39 0.36 0.255 0.255 -
P/RPS 5.59 9.25 13.38 6.30 2.33 1.26 2.59 13.08%
P/EPS 68.23 131.11 400.00 278.57 81.82 4.64 53.12 4.08%
EY 1.47 0.76 0.25 0.36 1.22 21.53 1.88 -3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.83 1.80 2.37 1.65 1.37 0.91 9.55%

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