[DESTINI] YoY Quarter Result on 31-Mar-2020 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 95.03%
YoY- -1954.56%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 22,032 26,072 86,542 34,047 84,491 137,573 223,717 -29.97%
PBT -7,582 438 1,502 -11,740 1,552 9,700 12,980 -
Tax 483 0 -115 -7 -1,111 -2,411 -3,794 -
NP -7,099 438 1,387 -11,747 441 7,289 9,186 -
-
NP to SH -6,801 556 1,118 -11,795 636 7,748 10,049 -
-
Tax Rate - 0.00% 7.66% - 71.59% 24.86% 29.23% -
Total Cost 29,131 25,634 85,155 45,794 84,050 130,284 214,531 -26.43%
-
Net Worth 113,785 161,695 133,461 255,800 507,492 514,886 489,397 -20.09%
Dividend
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 113,785 161,695 133,461 255,800 507,492 514,886 489,397 -20.09%
NOSH 1,663,531 1,663,531 1,525,276 1,230,230 1,155,230 1,155,230 1,155,057 5.76%
Ratio Analysis
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -32.22% 1.68% 1.60% -34.50% 0.52% 5.30% 4.11% -
ROE -5.98% 0.34% 0.84% -4.61% 0.13% 1.50% 2.05% -
Per Share
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.32 1.57 5.67 2.82 7.31 11.91 19.37 -33.83%
EPS -0.41 0.03 0.07 -0.98 0.06 0.67 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.0972 0.0875 0.212 0.4393 0.4457 0.4237 -24.45%
Adjusted Per Share Value based on latest NOSH - 1,230,230
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.43 5.24 17.39 6.84 16.97 27.64 44.95 -29.97%
EPS -1.37 0.11 0.22 -2.37 0.13 1.56 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2286 0.3248 0.2681 0.5139 1.0196 1.0344 0.9832 -20.09%
Price Multiplier on Financial Quarter End Date
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.105 0.18 0.23 0.12 0.30 0.475 0.75 -
P/RPS 7.93 11.48 4.05 4.25 4.10 3.99 3.87 11.66%
P/EPS -25.68 538.55 313.79 -12.28 544.92 70.82 86.21 -
EY -3.89 0.19 0.32 -8.15 0.18 1.41 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.85 2.63 0.57 0.68 1.07 1.77 -2.11%
Price Multiplier on Announcement Date
30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/11/23 31/05/22 31/05/21 30/06/20 31/05/19 30/05/18 31/05/17 -
Price 0.11 0.165 0.205 0.13 0.26 0.21 0.71 -
P/RPS 8.31 10.53 3.61 4.61 3.55 1.76 3.67 13.38%
P/EPS -26.91 493.67 279.68 -13.30 472.26 31.31 81.61 -
EY -3.72 0.20 0.36 -7.52 0.21 3.19 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.70 2.34 0.61 0.59 0.47 1.68 -0.65%

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