[DESTINI] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 245.54%
YoY- 176.99%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 140,780 80,583 34,931 39,145 49,584 55,547 58,578 15.04%
PBT 18,588 13,084 2,022 6,420 -1,829 -3,841 -7,516 -
Tax -6,761 -2,352 68 -153 347 -570 -1,095 33.78%
NP 11,827 10,732 2,090 6,267 -1,482 -4,411 -8,611 -
-
NP to SH 12,453 8,889 2,090 6,267 -1,482 -4,411 -8,611 -
-
Tax Rate 36.37% 17.98% -3.36% 2.38% - - - -
Total Cost 128,953 69,851 32,841 32,878 51,066 59,958 67,189 10.98%
-
Net Worth 283,193 62,053 18,508 16,316 22,824 0 24,939 47.46%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 283,193 62,053 18,508 16,316 22,824 0 24,939 47.46%
NOSH 792,592 367,179 144,038 80,059 80,625 80,150 80,011 44.28%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.40% 13.32% 5.98% 16.01% -2.99% -7.94% -14.70% -
ROE 4.40% 14.32% 11.29% 38.41% -6.49% 0.00% -34.53% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.76 21.95 24.25 48.90 61.50 69.30 73.21 -20.26%
EPS 1.57 2.42 1.45 7.83 -1.84 -5.50 -10.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3573 0.169 0.1285 0.2038 0.2831 0.00 0.3117 2.20%
Adjusted Per Share Value based on latest NOSH - 80,059
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 28.21 16.15 7.00 7.84 9.94 11.13 11.74 15.04%
EPS 2.50 1.78 0.42 1.26 -0.30 -0.88 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5675 0.1243 0.0371 0.0327 0.0457 0.00 0.05 47.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 -
Price 0.64 0.38 0.31 0.255 0.255 0.45 0.28 -
P/RPS 3.60 1.73 1.28 0.52 0.41 0.65 0.38 43.25%
P/EPS 40.73 15.70 21.36 3.26 -13.87 -8.18 -2.60 -
EY 2.45 6.37 4.68 30.70 -7.21 -12.23 -38.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.25 2.41 1.25 0.90 0.00 0.90 11.61%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/11/14 26/11/13 30/11/12 25/11/11 30/08/10 10/07/09 29/08/08 -
Price 0.59 0.375 0.33 0.25 0.255 0.25 0.22 -
P/RPS 3.32 1.71 1.36 0.51 0.41 0.36 0.30 46.86%
P/EPS 37.55 15.49 22.74 3.19 -13.87 -4.54 -2.04 -
EY 2.66 6.46 4.40 31.31 -7.21 -22.01 -48.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.22 2.57 1.23 0.90 0.00 0.71 14.43%

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