[DESTINI] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
07-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -333.3%
YoY- -248.5%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 22,733 59,208 90,933 11,706 190,902 48,621 90,336 -20.52%
PBT 195 376 744 -16,910 15,820 3,896 6,457 -44.16%
Tax 313 0 242 3,664 -6,048 -13 -100 -
NP 508 376 986 -13,246 9,772 3,883 6,357 -34.34%
-
NP to SH 117 505 699 -13,135 8,845 4,953 7,108 -49.53%
-
Tax Rate -160.51% 0.00% -32.53% - 38.23% 0.33% 1.55% -
Total Cost 22,225 58,832 89,947 24,952 181,130 44,738 83,979 -19.85%
-
Net Worth 139,345 261,177 508,301 508,070 504,604 469,824 268,650 -10.35%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 139,345 261,177 508,301 508,070 504,604 469,824 268,650 -10.35%
NOSH 1,663,531 1,386,276 1,155,230 1,155,230 1,155,230 989,730 807,727 12.78%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.23% 0.64% 1.08% -113.16% 5.12% 7.99% 7.04% -
ROE 0.08% 0.19% 0.14% -2.59% 1.75% 1.05% 2.65% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.85 4.77 7.87 1.01 16.53 4.91 11.18 -25.88%
EPS 0.01 0.04 0.06 -1.14 0.77 0.50 0.88 -52.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.2106 0.44 0.4398 0.4368 0.4747 0.3326 -16.42%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.56 11.86 18.22 2.35 38.25 9.74 18.10 -20.51%
EPS 0.02 0.10 0.14 -2.63 1.77 0.99 1.42 -50.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2792 0.5233 1.0185 1.0181 1.0111 0.9414 0.5383 -10.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.30 0.25 0.19 0.295 0.565 0.84 0.575 -
P/RPS 16.24 5.24 2.41 29.11 3.42 17.10 5.14 21.11%
P/EPS 3,156.32 613.94 314.01 -25.95 73.79 167.85 65.34 90.72%
EY 0.03 0.16 0.32 -3.85 1.36 0.60 1.53 -48.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 1.19 0.43 0.67 1.29 1.77 1.73 7.35%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 29/11/19 07/12/18 29/11/17 22/11/16 02/11/15 -
Price 0.195 0.27 0.21 0.135 0.43 0.785 0.615 -
P/RPS 10.56 5.66 2.67 13.32 2.60 15.98 5.50 11.47%
P/EPS 2,051.60 663.06 347.06 -11.87 56.16 156.86 69.89 75.54%
EY 0.05 0.15 0.29 -8.42 1.78 0.64 1.43 -42.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.28 0.48 0.31 0.98 1.65 1.85 -1.20%

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