[DESTINI] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 100.69%
YoY- 109.48%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 78,985 22,032 26,072 86,542 34,047 84,491 137,573 -8.17%
PBT 7,616 -7,582 438 1,502 -11,740 1,552 9,700 -3.64%
Tax -936 483 0 -115 -7 -1,111 -2,411 -13.53%
NP 6,680 -7,099 438 1,387 -11,747 441 7,289 -1.33%
-
NP to SH 5,326 -6,801 556 1,118 -11,795 636 7,748 -5.59%
-
Tax Rate 12.29% - 0.00% 7.66% - 71.59% 24.86% -
Total Cost 72,305 29,131 25,634 85,155 45,794 84,050 130,284 -8.65%
-
Net Worth 126,181 113,785 161,695 133,461 255,800 507,492 514,886 -19.43%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 126,181 113,785 161,695 133,461 255,800 507,492 514,886 -19.43%
NOSH 497,756 1,663,531 1,663,531 1,525,276 1,230,230 1,155,230 1,155,230 -12.13%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.46% -32.22% 1.68% 1.60% -34.50% 0.52% 5.30% -
ROE 4.22% -5.98% 0.34% 0.84% -4.61% 0.13% 1.50% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.87 1.32 1.57 5.67 2.82 7.31 11.91 4.51%
EPS 1.07 -0.41 0.03 0.07 -0.98 0.06 0.67 7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.0684 0.0972 0.0875 0.212 0.4393 0.4457 -8.30%
Adjusted Per Share Value based on latest NOSH - 1,525,276
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.87 4.43 5.24 17.39 6.84 16.97 27.64 -8.17%
EPS 1.07 -1.37 0.11 0.22 -2.37 0.13 1.56 -5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.2286 0.3248 0.2681 0.5139 1.0196 1.0344 -19.43%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.285 0.105 0.18 0.23 0.12 0.30 0.475 -
P/RPS 1.80 7.93 11.48 4.05 4.25 4.10 3.99 -11.51%
P/EPS 26.64 -25.68 538.55 313.79 -12.28 544.92 70.82 -13.95%
EY 3.75 -3.89 0.19 0.32 -8.15 0.18 1.41 16.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.54 1.85 2.63 0.57 0.68 1.07 0.70%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 04/11/24 23/11/23 31/05/22 31/05/21 30/06/20 31/05/19 30/05/18 -
Price 0.325 0.11 0.165 0.205 0.13 0.26 0.21 -
P/RPS 2.05 8.31 10.53 3.61 4.61 3.55 1.76 2.37%
P/EPS 30.37 -26.91 493.67 279.68 -13.30 472.26 31.31 -0.46%
EY 3.29 -3.72 0.20 0.36 -7.52 0.21 3.19 0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.61 1.70 2.34 0.61 0.59 0.47 16.64%

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