[DESTINI] YoY TTM Result on 31-Mar-2010 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -301.55%
YoY- 93.81%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 75,236 32,499 35,526 45,634 50,998 61,900 64,724 2.43%
PBT 11,128 2,779 -3,653 -1,914 -13,265 2,597 11,817 -0.95%
Tax -2,350 -85 -653 1,139 752 -3,831 -3,833 -7.52%
NP 8,778 2,694 -4,306 -775 -12,513 -1,234 7,984 1.52%
-
NP to SH 8,206 2,694 -4,306 -775 -12,513 -1,234 7,984 0.43%
-
Tax Rate 21.12% 3.06% - - - 147.52% 32.44% -
Total Cost 66,458 29,805 39,832 46,409 63,511 63,134 56,740 2.55%
-
Net Worth 60,431 17,332 14,944 22,333 19,499 3,215,107 66,725 -1.57%
Dividend
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 60,431 17,332 14,944 22,333 19,499 3,215,107 66,725 -1.57%
NOSH 367,142 79,545 80,000 79,791 79,752 80,057 79,824 27.62%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.67% 8.29% -12.12% -1.70% -24.54% -1.99% 12.34% -
ROE 13.58% 15.54% -28.81% -3.47% -64.17% -0.04% 11.97% -
Per Share
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.49 40.86 44.41 57.19 63.95 77.32 81.08 -19.74%
EPS 2.24 3.39 -5.38 -0.97 -15.69 -1.54 10.00 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.2179 0.1868 0.2799 0.2445 40.16 0.8359 -22.87%
Adjusted Per Share Value based on latest NOSH - 79,791
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.12 6.53 7.14 9.17 10.25 12.44 13.00 2.44%
EPS 1.65 0.54 -0.87 -0.16 -2.51 -0.25 1.60 0.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.0348 0.03 0.0449 0.0392 6.4592 0.1341 -1.57%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 - -
Price 0.325 0.25 0.255 0.255 0.06 0.34 0.00 -
P/RPS 1.59 0.61 0.57 0.45 0.09 0.44 0.00 -
P/EPS 14.54 7.38 -4.74 -26.25 -0.38 -22.06 0.00 -
EY 6.88 13.55 -21.11 -3.81 -261.50 -4.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.15 1.37 0.91 0.25 0.01 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/08/13 30/08/12 23/08/11 31/05/10 29/05/09 27/05/08 31/05/07 -
Price 0.39 0.36 0.255 0.255 0.12 0.31 0.00 -
P/RPS 1.90 0.88 0.57 0.45 0.19 0.40 0.00 -
P/EPS 17.45 10.63 -4.74 -26.25 -0.76 -20.11 0.00 -
EY 5.73 9.41 -21.11 -3.81 -130.75 -4.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.65 1.37 0.91 0.49 0.01 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