[DESTINI] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -0.07%
YoY- -7902.51%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 123,124 152,993 200,178 323,264 406,363 693,026 329,845 -15.13%
PBT 854 -158,071 -266,670 12,983 5,912 57,223 38,077 -46.88%
Tax -3,213 -1,579 534 -8,305 -929 -20,808 -12,367 -20.11%
NP -2,359 -159,650 -266,136 4,678 4,983 36,415 25,710 -
-
NP to SH -1,655 -160,503 -264,427 3,389 5,894 37,009 30,544 -
-
Tax Rate 376.23% - - 63.97% 15.71% 36.36% 32.48% -
Total Cost 125,483 312,643 466,314 318,586 401,380 656,611 304,135 -13.71%
-
Net Worth 155,872 139,345 261,177 508,301 508,070 504,604 469,824 -16.79%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 155,872 139,345 261,177 508,301 508,070 504,604 469,824 -16.79%
NOSH 1,663,531 1,663,531 1,386,276 1,155,230 1,155,230 1,155,230 989,730 9.03%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -1.92% -104.35% -132.95% 1.45% 1.23% 5.25% 7.79% -
ROE -1.06% -115.18% -101.24% 0.67% 1.16% 7.33% 6.50% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 7.40 12.43 16.14 27.98 35.18 59.99 33.33 -22.17%
EPS -0.10 -13.04 -21.32 0.29 0.51 3.20 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.1132 0.2106 0.44 0.4398 0.4368 0.4747 -23.68%
Adjusted Per Share Value based on latest NOSH - 1,386,276
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 24.67 30.66 40.11 64.77 81.43 138.87 66.09 -15.13%
EPS -0.33 -32.16 -52.99 0.68 1.18 7.42 6.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3123 0.2792 0.5233 1.0185 1.0181 1.0111 0.9414 -16.79%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.07 0.30 0.25 0.19 0.295 0.565 0.84 -
P/RPS 0.95 2.41 1.55 0.68 0.84 0.94 2.52 -14.99%
P/EPS -70.36 -2.30 -1.17 64.77 57.82 17.64 27.22 -
EY -1.42 -43.46 -85.29 1.54 1.73 5.67 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.65 1.19 0.43 0.67 1.29 1.77 -13.32%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 26/11/21 27/11/20 29/11/19 07/12/18 29/11/17 22/11/16 -
Price 0.075 0.195 0.27 0.21 0.135 0.43 0.785 -
P/RPS 1.01 1.57 1.67 0.75 0.38 0.72 2.36 -13.18%
P/EPS -75.39 -1.50 -1.27 71.58 26.46 13.42 25.44 -
EY -1.33 -66.87 -78.97 1.40 3.78 7.45 3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.72 1.28 0.48 0.31 0.98 1.65 -11.36%

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