[DESTINI] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.42%
YoY- -66.65%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Revenue 241,077 140,780 80,583 34,931 39,145 49,584 55,547 26.45%
PBT 22,252 18,588 13,084 2,022 6,420 -1,829 -3,841 -
Tax -3,915 -6,761 -2,352 68 -153 347 -570 36.08%
NP 18,337 11,827 10,732 2,090 6,267 -1,482 -4,411 -
-
NP to SH 19,529 12,453 8,889 2,090 6,267 -1,482 -4,411 -
-
Tax Rate 17.59% 36.37% 17.98% -3.36% 2.38% - - -
Total Cost 222,740 128,953 69,851 32,841 32,878 51,066 59,958 23.34%
-
Net Worth 268,650 283,193 62,053 18,508 16,316 22,824 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Net Worth 268,650 283,193 62,053 18,508 16,316 22,824 0 -
NOSH 807,727 792,592 367,179 144,038 80,059 80,625 80,150 44.68%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
NP Margin 7.61% 8.40% 13.32% 5.98% 16.01% -2.99% -7.94% -
ROE 7.27% 4.40% 14.32% 11.29% 38.41% -6.49% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 29.85 17.76 21.95 24.25 48.90 61.50 69.30 -12.59%
EPS 2.42 1.57 2.42 1.45 7.83 -1.84 -5.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.3573 0.169 0.1285 0.2038 0.2831 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,038
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 48.43 28.28 16.19 7.02 7.86 9.96 11.16 26.44%
EPS 3.92 2.50 1.79 0.42 1.26 -0.30 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5397 0.5689 0.1247 0.0372 0.0328 0.0459 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 -
Price 0.575 0.64 0.38 0.31 0.255 0.255 0.45 -
P/RPS 1.93 3.60 1.73 1.28 0.52 0.41 0.65 19.00%
P/EPS 23.78 40.73 15.70 21.36 3.26 -13.87 -8.18 -
EY 4.20 2.45 6.37 4.68 30.70 -7.21 -12.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.79 2.25 2.41 1.25 0.90 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 02/11/15 28/11/14 26/11/13 30/11/12 25/11/11 30/08/10 10/07/09 -
Price 0.615 0.59 0.375 0.33 0.25 0.255 0.25 -
P/RPS 2.06 3.32 1.71 1.36 0.51 0.41 0.36 32.16%
P/EPS 25.44 37.55 15.49 22.74 3.19 -13.87 -4.54 -
EY 3.93 2.66 6.46 4.40 31.31 -7.21 -22.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.65 2.22 2.57 1.23 0.90 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