[DESTINI] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 236.79%
YoY- 406.79%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
Revenue 29,070 16,338 8,380 9,481 12,701 9,534 10,975 16.85%
PBT 4,372 3,192 1,436 1,941 599 1,170 867 29.53%
Tax -433 -269 0 0 -160 -304 -335 4.18%
NP 3,939 2,923 1,436 1,941 439 866 532 37.74%
-
NP to SH 3,084 2,411 1,436 1,941 438 866 532 32.45%
-
Tax Rate 9.90% 8.43% 0.00% 0.00% 26.71% 25.98% 38.64% -
Total Cost 25,131 13,415 6,944 7,540 12,262 8,668 10,443 15.08%
-
Net Worth 105,835 58,750 17,040 1,053,571 21,907 18,723 66,150 7.80%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 105,835 58,750 17,040 1,053,571 21,907 18,723 66,150 7.80%
NOSH 489,523 354,558 79,777 79,876 79,636 80,185 79,402 33.76%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.55% 17.89% 17.14% 20.47% 3.46% 9.08% 4.85% -
ROE 2.91% 4.10% 8.43% 0.18% 2.00% 4.63% 0.80% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.94 4.61 10.50 11.87 15.95 11.89 13.82 -12.63%
EPS 0.63 0.68 1.80 2.43 0.55 1.08 0.67 -0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2162 0.1657 0.2136 13.19 0.2751 0.2335 0.8331 -19.40%
Adjusted Per Share Value based on latest NOSH - 79,876
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.84 3.28 1.68 1.90 2.55 1.92 2.20 16.90%
EPS 0.62 0.48 0.29 0.39 0.09 0.17 0.11 31.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2126 0.118 0.0342 2.1166 0.044 0.0376 0.1329 7.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 20/11/09 31/12/08 31/12/07 -
Price 0.525 0.32 0.25 0.255 0.255 0.14 0.96 -
P/RPS 8.84 6.94 2.38 2.15 1.60 1.18 6.95 3.92%
P/EPS 83.33 47.06 13.89 10.49 46.36 12.96 143.28 -8.30%
EY 1.20 2.13 7.20 9.53 2.16 7.71 0.70 9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.93 1.17 0.02 0.93 0.60 1.15 12.71%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 CAGR
Date 30/05/14 18/04/13 25/05/12 31/05/11 25/02/10 06/03/09 28/02/08 -
Price 0.65 0.375 0.25 0.255 0.255 0.02 0.40 -
P/RPS 10.95 8.14 2.38 2.15 1.60 0.17 2.89 23.74%
P/EPS 103.17 55.15 13.89 10.49 46.36 1.85 59.70 9.14%
EY 0.97 1.81 7.20 9.53 2.16 54.00 1.68 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 2.26 1.17 0.02 0.93 0.09 0.48 34.13%

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