[DESTINI] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 114.0%
YoY- -44.64%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Revenue 90,336 39,195 18,547 13,200 10,768 16,406 12,456 37.26%
PBT 6,457 5,926 2,705 749 1,506 267 181 77.08%
Tax -100 -2,986 -2 0 -153 -9 784 -
NP 6,357 2,940 2,703 749 1,353 258 965 35.17%
-
NP to SH 7,108 4,280 1,432 749 1,353 258 965 37.60%
-
Tax Rate 1.55% 50.39% 0.07% 0.00% 10.16% 3.37% -433.15% -
Total Cost 83,979 36,255 15,844 12,451 9,415 16,148 11,491 37.43%
-
Net Worth 268,650 283,193 62,053 18,508 16,316 22,824 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Net Worth 268,650 283,193 62,053 18,508 16,316 22,824 0 -
NOSH 807,727 792,592 367,179 144,038 80,059 80,625 80,150 44.68%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
NP Margin 7.04% 7.50% 14.57% 5.67% 12.57% 1.57% 7.75% -
ROE 2.65% 1.51% 2.31% 4.05% 8.29% 1.13% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 11.18 4.95 5.05 9.16 13.45 20.35 15.54 -5.12%
EPS 0.88 0.54 0.39 0.52 1.69 0.32 1.21 -4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.3573 0.169 0.1285 0.2038 0.2831 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,038
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 18.10 7.85 3.72 2.64 2.16 3.29 2.50 37.23%
EPS 1.42 0.86 0.29 0.15 0.27 0.05 0.19 37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5383 0.5675 0.1243 0.0371 0.0327 0.0457 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 -
Price 0.575 0.64 0.38 0.31 0.255 0.255 0.45 -
P/RPS 5.14 12.94 7.52 3.38 1.90 1.25 2.90 9.58%
P/EPS 65.34 118.52 97.44 59.62 15.09 79.69 37.38 9.33%
EY 1.53 0.84 1.03 1.68 6.63 1.25 2.68 -8.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.79 2.25 2.41 1.25 0.90 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 02/11/15 28/11/14 26/11/13 30/11/12 25/11/11 30/08/10 10/07/09 -
Price 0.615 0.59 0.375 0.33 0.25 0.255 0.25 -
P/RPS 5.50 11.93 7.42 3.60 1.86 1.25 1.61 21.70%
P/EPS 69.89 109.26 96.15 63.46 14.79 79.69 20.76 21.41%
EY 1.43 0.92 1.04 1.58 6.76 1.25 4.82 -17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.65 2.22 2.57 1.23 0.90 0.00 -

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