[DESTINI] YoY TTM Result on 31-Dec-2024 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
31-Dec-2024 [#2]
Profit Trend
QoQ- 8.39%
YoY- -574.51%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 215,968 107,430 116,960 189,468 231,903 244,037 585,559 -14.20%
PBT -108,207 -15,743 2,748 -157,890 -266,302 -4,671 38,642 -
Tax -6 -1,400 -2,900 -1,892 776 -4,883 -10,641 -68.31%
NP -108,213 -17,143 -152 -159,782 -265,526 -9,554 28,001 -
-
NP to SH -109,223 -16,193 67 -160,115 -264,233 -10,445 27,874 -
-
Tax Rate - - 105.53% - - - 27.54% -
Total Cost 324,181 124,573 117,112 349,250 497,429 253,591 557,558 -7.99%
-
Net Worth 133,838 109,626 160,198 128,034 237,430 507,839 520,431 -18.82%
Dividend
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 133,838 109,626 160,198 128,034 237,430 507,839 520,431 -18.82%
NOSH 497,540 1,663,531 1,663,531 1,450,000 1,230,230 1,155,230 1,155,230 -12.13%
Ratio Analysis
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -50.11% -15.96% -0.13% -84.33% -114.50% -3.91% 4.78% -
ROE -81.61% -14.77% 0.04% -125.06% -111.29% -2.06% 5.36% -
Per Share
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 43.41 6.46 7.03 13.07 19.24 21.12 50.69 -2.35%
EPS -21.95 -0.97 0.00 -11.04 -21.92 -0.90 2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.0659 0.0963 0.0883 0.197 0.4396 0.4505 -7.61%
Adjusted Per Share Value based on latest NOSH - 497,540
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 43.41 21.59 23.51 38.08 46.61 49.05 117.69 -14.20%
EPS -21.95 -3.25 0.01 -32.18 -53.11 -2.10 5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2203 0.322 0.2573 0.4772 1.0207 1.046 -18.82%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 31/12/24 29/12/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.325 0.10 0.13 0.195 0.13 0.245 0.245 -
P/RPS 0.75 1.55 1.85 1.49 0.68 1.16 0.48 7.09%
P/EPS -1.48 -10.27 3,227.75 -1.77 -0.59 -27.10 10.15 -
EY -67.55 -9.73 0.03 -56.63 -168.65 -3.69 9.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.52 1.35 2.21 0.66 0.56 0.54 13.19%
Price Multiplier on Announcement Date
31/12/24 31/12/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/01/25 29/02/24 30/08/22 26/08/21 28/08/20 30/08/19 29/08/18 -
Price 0.355 0.05 0.10 0.215 0.275 0.22 0.295 -
P/RPS 0.82 0.77 1.42 1.65 1.43 1.04 0.58 5.46%
P/EPS -1.62 -5.14 2,482.88 -1.95 -1.25 -24.33 12.23 -
EY -61.84 -19.47 0.04 -51.36 -79.72 -4.11 8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.76 1.04 2.43 1.40 0.50 0.65 11.49%

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