[DESTINI] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 29.94%
YoY- 91.03%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 348,034 599,458 496,390 313,863 175,841 106,046 64,795 32.31%
PBT 2,045 38,481 49,694 34,006 18,268 15,185 9,924 -23.13%
Tax -6,628 -11,028 -16,089 -11,056 -6,433 -3,298 -1,371 30.01%
NP -4,583 27,453 33,605 22,950 11,835 11,887 8,553 -
-
NP to SH -5,306 28,374 35,886 27,393 14,340 8,887 8,042 -
-
Tax Rate 324.11% 28.66% 32.38% 32.51% 35.21% 21.72% 13.81% -
Total Cost 352,617 572,005 462,785 290,913 164,006 94,159 56,242 35.77%
-
Net Worth 507,492 514,886 489,397 357,790 243,104 105,835 58,750 43.21%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 507,492 514,886 489,397 357,790 243,104 105,835 58,750 43.21%
NOSH 1,155,230 1,155,230 1,155,057 918,589 775,454 489,523 354,558 21.74%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -1.32% 4.58% 6.77% 7.31% 6.73% 11.21% 13.20% -
ROE -1.05% 5.51% 7.33% 7.66% 5.90% 8.40% 13.69% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 30.13 51.89 42.98 34.17 22.68 21.66 18.27 8.69%
EPS -0.46 2.46 3.11 2.98 1.85 1.82 2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4393 0.4457 0.4237 0.3895 0.3135 0.2162 0.1657 17.63%
Adjusted Per Share Value based on latest NOSH - 918,589
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 69.74 120.12 99.47 62.89 35.23 21.25 12.98 32.32%
EPS -1.06 5.69 7.19 5.49 2.87 1.78 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0169 1.0317 0.9806 0.7169 0.4871 0.2121 0.1177 43.22%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.30 0.475 0.75 0.595 0.58 0.525 0.32 -
P/RPS 1.00 0.92 1.75 1.74 2.56 2.42 1.75 -8.90%
P/EPS -65.32 19.34 24.14 19.95 31.36 28.92 14.11 -
EY -1.53 5.17 4.14 5.01 3.19 3.46 7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.07 1.77 1.53 1.85 2.43 1.93 -15.95%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 30/05/18 31/05/17 30/05/16 29/05/15 30/05/14 18/04/13 -
Price 0.26 0.21 0.71 0.61 0.58 0.65 0.375 -
P/RPS 0.86 0.40 1.65 1.79 2.56 3.00 2.05 -13.47%
P/EPS -56.61 8.55 22.85 20.46 31.36 35.80 16.53 -
EY -1.77 11.70 4.38 4.89 3.19 2.79 6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 1.68 1.57 1.85 3.01 2.26 -20.04%

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