[DESTINI] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -24.81%
YoY- -1471.79%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 28,897 22,733 59,208 90,933 11,706 190,902 48,621 -8.30%
PBT -1,699 195 376 744 -16,910 15,820 3,896 -
Tax 0 313 0 242 3,664 -6,048 -13 -
NP -1,699 508 376 986 -13,246 9,772 3,883 -
-
NP to SH -1,605 117 505 699 -13,135 8,845 4,953 -
-
Tax Rate - -160.51% 0.00% -32.53% - 38.23% 0.33% -
Total Cost 30,596 22,225 58,832 89,947 24,952 181,130 44,738 -6.13%
-
Net Worth 155,872 139,345 261,177 508,301 508,070 504,604 469,824 -16.79%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 155,872 139,345 261,177 508,301 508,070 504,604 469,824 -16.79%
NOSH 1,663,531 1,663,531 1,386,276 1,155,230 1,155,230 1,155,230 989,730 9.03%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -5.88% 2.23% 0.64% 1.08% -113.16% 5.12% 7.99% -
ROE -1.03% 0.08% 0.19% 0.14% -2.59% 1.75% 1.05% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1.74 1.85 4.77 7.87 1.01 16.53 4.91 -15.87%
EPS -0.10 0.01 0.04 0.06 -1.14 0.77 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.1132 0.2106 0.44 0.4398 0.4368 0.4747 -23.68%
Adjusted Per Share Value based on latest NOSH - 1,663,531
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 5.81 4.57 11.89 18.27 2.35 38.35 9.77 -8.29%
EPS -0.32 0.02 0.10 0.14 -2.64 1.78 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3132 0.2799 0.5247 1.0212 1.0207 1.0138 0.9439 -16.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.07 0.30 0.25 0.19 0.295 0.565 0.84 -
P/RPS 4.03 16.24 5.24 2.41 29.11 3.42 17.10 -21.39%
P/EPS -72.55 3,156.32 613.94 314.01 -25.95 73.79 167.85 -
EY -1.38 0.03 0.16 0.32 -3.85 1.36 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.65 1.19 0.43 0.67 1.29 1.77 -13.32%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 26/11/21 27/11/20 29/11/19 07/12/18 29/11/17 22/11/16 -
Price 0.075 0.195 0.27 0.21 0.135 0.43 0.785 -
P/RPS 4.32 10.56 5.66 2.67 13.32 2.60 15.98 -19.58%
P/EPS -77.74 2,051.60 663.06 347.06 -11.87 56.16 156.86 -
EY -1.29 0.05 0.15 0.29 -8.42 1.78 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.72 1.28 0.48 0.31 0.98 1.65 -11.36%

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