[DESTINI] YoY TTM Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	550,745	371,560	189,936	120,132	75,236	32,499	35,526	57.84%
YoY %	48.23%	95.62%	58.11%	59.67%	131.50%	-8.52%	-	-
Horiz. %	1,550.26%	1,045.88%	534.64%	338.15%	211.78%	91.48%	100.00%	-
PBT	45,299	40,638	21,721	15,367	11,128	2,779	-3,653	-
YoY %	11.47%	87.09%	41.35%	38.09%	300.43%	176.07%	-	-
Horiz. %	-1,240.05%	-1,112.46%	-594.61%	-420.67%	-304.63%	-76.07%	100.00%	-
Tax	-14,773	-12,454	-6,801	-3,777	-2,350	-85	-653	68.09%
YoY %	-18.62%	-83.12%	-80.06%	-60.72%	-2,664.71%	86.98%	-	-
Horiz. %	2,262.33%	1,907.20%	1,041.50%	578.41%	359.88%	13.02%	100.00%	-
NP	30,526	28,184	14,920	11,590	8,778	2,694	-4,306	-
YoY %	8.31%	88.90%	28.73%	32.03%	225.84%	162.56%	-	-
Horiz. %	-708.92%	-654.53%	-346.49%	-269.16%	-203.86%	-62.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,117	32,699	16,701	9,605	8,206	2,694	-4,306	-
YoY %	1.28%	95.79%	73.88%	17.05%	204.60%	162.56%	-	-
Horiz. %	-769.09%	-759.38%	-387.85%	-223.06%	-190.57%	-62.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.61%	30.65%	31.31%	24.58%	21.12%	3.06%	-	-
YoY %	6.39%	-2.11%	27.38%	16.38%	590.20%	0.00%	-	-
Horiz. %	1,065.69%	1,001.63%	1,023.20%	803.27%	690.20%	100.00%	-	-
Total Cost	520,219	343,376	175,016	108,542	66,458	29,805	39,832	53.39%
YoY %	51.50%	96.20%	61.24%	63.32%	122.98%	-25.17%	-	-
Horiz. %	1,306.03%	862.06%	439.39%	272.50%	166.85%	74.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	496,055	378,207	257,498	274,446	60,431	17,332	14,944	79.17%
YoY %	31.16%	46.88%	-6.18%	354.15%	248.67%	15.98%	-	-
Horiz. %	3,319.43%	2,530.83%	1,723.09%	1,836.50%	404.38%	115.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	496,055	378,207	257,498	274,446	60,431	17,332	14,944	79.17%
YoY %	31.16%	46.88%	-6.18%	354.15%	248.67%	15.98%	-	-
Horiz. %	3,319.43%	2,530.83%	1,723.09%	1,836.50%	404.38%	115.98%	100.00%	-
NOSH	1,155,230	926,979	798,444	724,705	367,142	79,545	80,000	55.98%
YoY %	24.62%	16.10%	10.18%	97.39%	361.55%	-0.57%	-	-
Horiz. %	1,444.04%	1,158.72%	998.05%	905.88%	458.93%	99.43%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	5.54%	7.59%	7.86%	9.65%	11.67%	8.29%	-12.12%	-
YoY %	-27.01%	-3.44%	-18.55%	-17.31%	40.77%	168.40%	-	-
Horiz. %	-45.71%	-62.62%	-64.85%	-79.62%	-96.29%	-68.40%	100.00%	-
ROE	6.68%	8.65%	6.49%	3.50%	13.58%	15.54%	-28.81%	-
YoY %	-22.77%	33.28%	85.43%	-74.23%	-12.61%	153.94%	-	-
Horiz. %	-23.19%	-30.02%	-22.53%	-12.15%	-47.14%	-53.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	47.67	40.08	23.79	16.58	20.49	40.86	44.41	1.18%
YoY %	18.94%	68.47%	43.49%	-19.08%	-49.85%	-7.99%	-	-
Horiz. %	107.34%	90.25%	53.57%	37.33%	46.14%	92.01%	100.00%	-
EPS	2.87	3.53	2.09	1.33	2.24	3.39	-5.38	-
YoY %	-18.70%	68.90%	57.14%	-40.62%	-33.92%	163.01%	-	-
Horiz. %	-53.35%	-65.61%	-38.85%	-24.72%	-41.64%	-63.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4294	0.408	0.3225	0.3787	0.1646	0.2179	0.1868	14.86%
YoY %	5.25%	26.51%	-14.84%	130.07%	-24.46%	16.65%	-	-
Horiz. %	229.87%	218.42%	172.64%	202.73%	88.12%	116.65%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 724,705
RPS	110.36	74.45	38.06	24.07	15.08	6.51	7.12	57.83%
YoY %	48.23%	95.61%	58.12%	59.62%	131.64%	-8.57%	-	-
Horiz. %	1,550.00%	1,045.65%	534.55%	338.06%	211.80%	91.43%	100.00%	-
EPS	6.64	6.55	3.35	1.92	1.64	0.54	-0.86	-
YoY %	1.37%	95.52%	74.48%	17.07%	203.70%	162.79%	-	-
Horiz. %	-772.09%	-761.63%	-389.53%	-223.26%	-190.70%	-62.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.994	0.7578	0.516	0.5499	0.1211	0.0347	0.0299	79.22%
YoY %	31.17%	46.86%	-6.16%	354.09%	248.99%	16.05%	-	-
Horiz. %	3,324.41%	2,534.45%	1,725.75%	1,839.13%	405.02%	116.05%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.695	0.56	0.625	0.74	0.325	0.25	0.255	-
P/RPS	1.46	1.40	2.63	4.46	1.59	0.61	0.57	16.95%
YoY %	4.29%	-46.77%	-41.03%	180.50%	160.66%	7.02%	-	-
Horiz. %	256.14%	245.61%	461.40%	782.46%	278.95%	107.02%	100.00%	-
P/EPS	24.24	15.88	29.88	55.83	14.54	7.38	-4.74	-
YoY %	52.64%	-46.85%	-46.48%	283.98%	97.02%	255.70%	-	-
Horiz. %	-511.39%	-335.02%	-630.38%	-1,177.85%	-306.75%	-155.70%	100.00%	-
EY	4.12	6.30	3.35	1.79	6.88	13.55	-21.11	-
YoY %	-34.60%	88.06%	87.15%	-73.98%	-49.23%	164.19%	-	-
Horiz. %	-19.52%	-29.84%	-15.87%	-8.48%	-32.59%	-64.19%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.62	1.37	1.94	1.95	1.97	1.15	1.37	2.83%
YoY %	18.25%	-29.38%	-0.51%	-1.02%	71.30%	-16.06%	-	-
Horiz. %	118.25%	100.00%	141.61%	142.34%	143.80%	83.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	30/08/17	08/08/16	28/08/15	27/08/14	28/08/13	30/08/12	23/08/11	-
Price	0.605	0.655	0.59	0.68	0.39	0.36	0.255	-
P/RPS	1.27	1.63	2.48	4.10	1.90	0.88	0.57	14.27%
YoY %	-22.09%	-34.27%	-39.51%	115.79%	115.91%	54.39%	-	-
Horiz. %	222.81%	285.96%	435.09%	719.30%	333.33%	154.39%	100.00%	-
P/EPS	21.10	18.57	28.21	51.31	17.45	10.63	-4.74	-
YoY %	13.62%	-34.17%	-45.02%	194.04%	64.16%	324.26%	-	-
Horiz. %	-445.15%	-391.77%	-595.15%	-1,082.49%	-368.14%	-224.26%	100.00%	-
EY	4.74	5.39	3.55	1.95	5.73	9.41	-21.11	-
YoY %	-12.06%	51.83%	82.05%	-65.97%	-39.11%	144.58%	-	-
Horiz. %	-22.45%	-25.53%	-16.82%	-9.24%	-27.14%	-44.58%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.41	1.61	1.83	1.80	2.37	1.65	1.37	0.48%
YoY %	-12.42%	-12.02%	1.67%	-24.05%	43.64%	20.44%	-	-
Horiz. %	102.92%	117.52%	133.58%	131.39%	172.99%	120.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos