[DESTINI] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 169.34%
YoY- -14.88%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Revenue 115,441 90,861 61,881 35,696 22,965 1,059 12,608 35.67%
PBT 20,997 12,742 9,306 6,554 5,633 -513 -2,917 -
Tax -9,058 -6,242 -1,712 -1,884 -1,102 68 355 -
NP 11,939 6,500 7,594 4,670 4,531 -445 -2,562 -
-
NP to SH 11,985 9,527 7,975 3,857 4,531 -445 -2,562 -
-
Tax Rate 43.14% 48.99% 18.40% 28.75% 19.56% - - -
Total Cost 103,502 84,361 54,287 31,026 18,434 1,504 15,170 30.28%
-
Net Worth 491,268 350,073 279,045 103,656 52,023 15,749 21,584 53.81%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Net Worth 491,268 350,073 279,045 103,656 52,023 15,749 21,584 53.81%
NOSH 1,155,230 866,090 797,500 482,124 330,729 79,464 80,062 44.45%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
NP Margin 10.34% 7.15% 12.27% 13.08% 19.73% -42.02% -20.32% -
ROE 2.44% 2.72% 2.86% 3.72% 8.71% -2.83% -11.87% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
RPS 11.29 10.49 7.76 7.40 6.94 1.33 15.75 -4.48%
EPS 1.17 1.10 1.00 0.80 1.37 -0.56 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.4042 0.3499 0.215 0.1573 0.1982 0.2696 8.28%
Adjusted Per Share Value based on latest NOSH - 482,124
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
RPS 23.19 18.25 12.43 7.17 4.61 0.21 2.53 35.69%
EPS 2.41 1.91 1.60 0.77 0.91 -0.09 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.987 0.7033 0.5606 0.2082 0.1045 0.0316 0.0434 53.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 10/07/09 -
Price 0.60 0.59 0.60 0.43 0.33 0.25 0.25 -
P/RPS 5.31 5.62 7.73 5.81 4.75 18.76 1.59 18.07%
P/EPS 51.18 53.64 60.00 53.75 24.09 -44.64 -7.81 -
EY 1.95 1.86 1.67 1.86 4.15 -2.24 -12.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.46 1.71 2.00 2.10 1.26 0.93 4.15%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 20/11/09 -
Price 0.75 0.56 0.57 0.49 0.315 0.25 0.255 -
P/RPS 6.64 5.34 7.35 6.62 4.54 18.76 1.62 21.45%
P/EPS 63.98 50.91 57.00 61.25 22.99 -44.64 -7.97 -
EY 1.56 1.96 1.75 1.63 4.35 -2.24 -12.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.39 1.63 2.28 2.00 1.26 0.95 7.07%

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