[DESTINI] YoY TTM Result on 31-Mar-2009 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 23.06%
YoY- -914.02%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 32,499 35,526 45,634 50,998 61,900 64,724 68,303 -11.19%
PBT 2,779 -3,653 -1,914 -13,265 2,597 11,817 16,727 -24.94%
Tax -85 -653 1,139 752 -3,831 -3,833 -5,614 -48.82%
NP 2,694 -4,306 -775 -12,513 -1,234 7,984 11,113 -20.27%
-
NP to SH 2,694 -4,306 -775 -12,513 -1,234 7,984 11,113 -20.27%
-
Tax Rate 3.06% - - - 147.52% 32.44% 33.56% -
Total Cost 29,805 39,832 46,409 63,511 63,134 56,740 57,190 -9.89%
-
Net Worth 17,332 14,944 22,333 19,499 3,215,107 66,725 57,536 -17.45%
Dividend
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 17,332 14,944 22,333 19,499 3,215,107 66,725 57,536 -17.45%
NOSH 79,545 80,000 79,791 79,752 80,057 79,824 80,000 -0.09%
Ratio Analysis
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.29% -12.12% -1.70% -24.54% -1.99% 12.34% 16.27% -
ROE 15.54% -28.81% -3.47% -64.17% -0.04% 11.97% 19.31% -
Per Share
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 40.86 44.41 57.19 63.95 77.32 81.08 85.38 -11.11%
EPS 3.39 -5.38 -0.97 -15.69 -1.54 10.00 13.89 -20.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.1868 0.2799 0.2445 40.16 0.8359 0.7192 -17.37%
Adjusted Per Share Value based on latest NOSH - 79,752
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.51 7.12 9.14 10.22 12.40 12.97 13.69 -11.20%
EPS 0.54 -0.86 -0.16 -2.51 -0.25 1.60 2.23 -20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.0299 0.0448 0.0391 6.4423 0.1337 0.1153 -17.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 - - -
Price 0.25 0.255 0.255 0.06 0.34 0.00 0.00 -
P/RPS 0.61 0.57 0.45 0.09 0.44 0.00 0.00 -
P/EPS 7.38 -4.74 -26.25 -0.38 -22.06 0.00 0.00 -
EY 13.55 -21.11 -3.81 -261.50 -4.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.37 0.91 0.25 0.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/08/12 23/08/11 31/05/10 29/05/09 27/05/08 31/05/07 31/05/06 -
Price 0.36 0.255 0.255 0.12 0.31 0.00 0.00 -
P/RPS 0.88 0.57 0.45 0.19 0.40 0.00 0.00 -
P/EPS 10.63 -4.74 -26.25 -0.76 -20.11 0.00 0.00 -
EY 9.41 -21.11 -3.81 -130.75 -4.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.37 0.91 0.49 0.01 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