[DESTINI] YoY TTM Result on 30-Sep-2007 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- -3.46%
YoY- -46.98%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Revenue 37,519 45,810 56,035 68,046 66,622 37,023 0.20%
PBT 7,326 596 -18,170 9,555 15,558 6,462 1.94%
Tax -85 -362 1,572 -4,527 -6,075 -1,972 -38.31%
NP 7,241 234 -16,598 5,028 9,483 4,490 7.62%
-
NP to SH 7,241 234 -16,598 5,028 9,483 4,490 7.62%
-
Tax Rate 1.16% 60.74% - 47.38% 39.05% 30.52% -
Total Cost 30,278 45,576 72,633 63,018 57,139 32,533 -1.09%
-
Net Worth 15,749 21,584 17,313 65,790 62,071 13,346 2.57%
Dividend
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Net Worth 15,749 21,584 17,313 65,790 62,071 13,346 2.57%
NOSH 79,464 80,062 79,968 79,591 79,999 21,111 22.59%
Ratio Analysis
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
NP Margin 19.30% 0.51% -29.62% 7.39% 14.23% 12.13% -
ROE 45.98% 1.08% -95.87% 7.64% 15.28% 33.64% -
Per Share
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 47.21 57.22 70.07 85.49 83.28 175.37 -18.26%
EPS 9.11 0.29 -20.76 6.32 11.85 21.27 -12.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1982 0.2696 0.2165 0.8266 0.7759 0.6322 -16.32%
Adjusted Per Share Value based on latest NOSH - 79,591
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 7.54 9.20 11.26 13.67 13.38 7.44 0.20%
EPS 1.45 0.05 -3.33 1.01 1.91 0.90 7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0434 0.0348 0.1322 0.1247 0.0268 2.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 30/12/11 10/07/09 19/09/08 - - - -
Price 0.25 0.25 0.27 0.00 0.00 0.00 -
P/RPS 0.53 0.44 0.39 0.00 0.00 0.00 -
P/EPS 2.74 85.54 -1.30 0.00 0.00 0.00 -
EY 36.45 1.17 -76.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.93 1.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 29/02/12 20/11/09 10/12/08 30/11/07 30/11/06 - -
Price 0.25 0.255 0.15 0.00 0.00 0.00 -
P/RPS 0.53 0.45 0.21 0.00 0.00 0.00 -
P/EPS 2.74 87.25 -0.72 0.00 0.00 0.00 -
EY 36.45 1.15 -138.37 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.95 0.69 0.00 0.00 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