[DESTINI] YoY Quarter Result on 31-Mar-2010 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -12.56%
YoY- -60.31%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 22,733 12,292 16,211 7,869 11,212 14,808 13,021 9.31%
PBT 1,554 350 4,392 223 2,162 -2,440 1,802 -2.33%
Tax -979 0 0 160 -1,197 -346 18 -
NP 575 350 4,392 383 965 -2,786 1,820 -16.82%
-
NP to SH 514 350 4,392 383 965 -2,786 1,820 -18.30%
-
Tax Rate 63.00% 0.00% 0.00% -71.75% 55.37% - -1.00% -
Total Cost 22,158 11,942 11,819 7,486 10,247 17,594 11,201 11.52%
-
Net Worth 60,431 17,332 14,944 22,333 19,499 3,215,107 66,725 -1.57%
Dividend
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 60,431 17,332 14,944 22,333 19,499 3,215,107 66,725 -1.57%
NOSH 367,142 79,545 80,000 79,791 79,752 80,057 79,824 27.62%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.53% 2.85% 27.09% 4.87% 8.61% -18.81% 13.98% -
ROE 0.85% 2.02% 29.39% 1.71% 4.95% -0.09% 2.73% -
Per Share
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.19 15.45 20.26 9.86 14.06 18.50 16.31 -14.34%
EPS 0.14 0.44 5.49 0.48 1.21 -3.48 2.28 -35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.2179 0.1868 0.2799 0.2445 40.16 0.8359 -22.87%
Adjusted Per Share Value based on latest NOSH - 79,791
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.56 2.46 3.25 1.58 2.25 2.97 2.61 9.33%
EPS 0.10 0.07 0.88 0.08 0.19 -0.56 0.36 -18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1211 0.0347 0.0299 0.0448 0.0391 6.4423 0.1337 -1.57%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 - -
Price 0.325 0.25 0.255 0.255 0.06 0.34 0.00 -
P/RPS 5.25 1.62 1.26 2.59 0.43 1.84 0.00 -
P/EPS 232.14 56.82 4.64 53.12 4.96 -9.77 0.00 -
EY 0.43 1.76 21.53 1.88 20.17 -10.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.15 1.37 0.91 0.25 0.01 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/08/13 30/08/12 23/08/11 31/05/10 29/05/09 27/05/08 31/05/07 -
Price 0.39 0.36 0.255 0.255 0.12 0.31 0.00 -
P/RPS 6.30 2.33 1.26 2.59 0.85 1.68 0.00 -
P/EPS 278.57 81.82 4.64 53.12 9.92 -8.91 0.00 -
EY 0.36 1.22 21.53 1.88 10.08 -11.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.65 1.37 0.91 0.49 0.01 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