Highlights

[DESTINI] QoQ Quarter Result on 2018-09-30 [#3]

Stock [DESTINI]: DESTINI BHD
Announcement Date 07-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -333.30%    YoY -     -248.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 45,070 84,491 102,770 11,706 149,067 137,573 108,017 -44.25%
  QoQ % -46.66% -17.79% 777.93% -92.15% 8.35% 27.36% -
  Horiz. % 41.72% 78.22% 95.14% 10.84% 138.00% 127.36% 100.00%
PBT 871 1,552 9,816 -16,910 7,587 9,700 5,535 -70.95%
  QoQ % -43.88% -84.19% 158.05% -322.88% -21.78% 75.25% -
  Horiz. % 15.74% 28.04% 177.34% -305.51% 137.07% 175.25% 100.00%
Tax 224 -1,111 -7,660 3,664 -1,521 -2,411 -661 -
  QoQ % 120.16% 85.50% -309.06% 340.89% 36.91% -264.75% -
  Horiz. % -33.89% 168.08% 1,158.85% -554.31% 230.11% 364.75% 100.00%
NP 1,095 441 2,156 -13,246 6,066 7,289 4,874 -63.14%
  QoQ % 148.30% -79.55% 116.28% -318.36% -16.78% 49.55% -
  Horiz. % 22.47% 9.05% 44.23% -271.77% 124.46% 149.55% 100.00%
NP to SH 491 636 1,563 -13,135 5,630 7,748 5,651 -80.47%
  QoQ % -22.80% -59.31% 111.90% -333.30% -27.34% 37.11% -
  Horiz. % 8.69% 11.25% 27.66% -232.44% 99.63% 137.11% 100.00%
Tax Rate -25.72 % 71.59 % 78.04 % - % 20.05 % 24.86 % 11.94 % -
  QoQ % -135.93% -8.26% 0.00% 0.00% -19.35% 108.21% -
  Horiz. % -215.41% 599.58% 653.60% 0.00% 167.92% 208.21% 100.00%
Total Cost 43,975 84,050 100,614 24,952 143,001 130,284 103,143 -43.44%
  QoQ % -47.68% -16.46% 303.23% -82.55% 9.76% 26.31% -
  Horiz. % 42.63% 81.49% 97.55% 24.19% 138.64% 126.31% 100.00%
Net Worth 507,839 507,492 509,225 508,070 520,431 514,886 509,225 -0.18%
  QoQ % 0.07% -0.34% 0.23% -2.38% 1.08% 1.11% -
  Horiz. % 99.73% 99.66% 100.00% 99.77% 102.20% 101.11% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 507,839 507,492 509,225 508,070 520,431 514,886 509,225 -0.18%
  QoQ % 0.07% -0.34% 0.23% -2.38% 1.08% 1.11% -
  Horiz. % 99.73% 99.66% 100.00% 99.77% 102.20% 101.11% 100.00%
NOSH 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.43 % 0.52 % 2.10 % -113.16 % 4.07 % 5.30 % 4.51 % -33.86%
  QoQ % 367.31% -75.24% 101.86% -2,880.34% -23.21% 17.52% -
  Horiz. % 53.88% 11.53% 46.56% -2,509.09% 90.24% 117.52% 100.00%
ROE 0.10 % 0.13 % 0.31 % -2.59 % 1.08 % 1.50 % 1.11 % -79.99%
  QoQ % -23.08% -58.06% 111.97% -339.81% -28.00% 35.14% -
  Horiz. % 9.01% 11.71% 27.93% -233.33% 97.30% 135.14% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.90 7.31 8.90 1.01 12.90 11.91 9.35 -44.26%
  QoQ % -46.65% -17.87% 781.19% -92.17% 8.31% 27.38% -
  Horiz. % 41.71% 78.18% 95.19% 10.80% 137.97% 127.38% 100.00%
EPS 0.04 0.06 0.14 -1.14 0.49 0.67 0.49 -81.27%
  QoQ % -33.33% -57.14% 112.28% -332.65% -26.87% 36.73% -
  Horiz. % 8.16% 12.24% 28.57% -232.65% 100.00% 136.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4396 0.4393 0.4408 0.4398 0.4505 0.4457 0.4408 -0.18%
  QoQ % 0.07% -0.34% 0.23% -2.38% 1.08% 1.11% -
  Horiz. % 99.73% 99.66% 100.00% 99.77% 102.20% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,230,230
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.66 6.87 8.35 0.95 12.12 11.18 8.78 -44.29%
  QoQ % -46.72% -17.72% 778.95% -92.16% 8.41% 27.33% -
  Horiz. % 41.69% 78.25% 95.10% 10.82% 138.04% 127.33% 100.00%
EPS 0.04 0.05 0.13 -1.07 0.46 0.63 0.46 -80.46%
  QoQ % -20.00% -61.54% 112.15% -332.61% -26.98% 36.96% -
  Horiz. % 8.70% 10.87% 28.26% -232.61% 100.00% 136.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4128 0.4125 0.4139 0.4130 0.4230 0.4185 0.4139 -0.18%
  QoQ % 0.07% -0.34% 0.22% -2.36% 1.08% 1.11% -
  Horiz. % 99.73% 99.66% 100.00% 99.78% 102.20% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2450 0.3000 0.2050 0.2950 0.2450 0.4750 0.5200 -
P/RPS 6.28 4.10 2.30 29.11 1.90 3.99 5.56 8.48%
  QoQ % 53.17% 78.26% -92.10% 1,432.11% -52.38% -28.24% -
  Horiz. % 112.95% 73.74% 41.37% 523.56% 34.17% 71.76% 100.00%
P/EPS 576.44 544.92 151.52 -25.95 50.27 70.82 106.30 209.62%
  QoQ % 5.78% 259.64% 683.89% -151.62% -29.02% -33.38% -
  Horiz. % 542.28% 512.62% 142.54% -24.41% 47.29% 66.62% 100.00%
EY 0.17 0.18 0.66 -3.85 1.99 1.41 0.94 -68.12%
  QoQ % -5.56% -72.73% 117.14% -293.47% 41.13% 50.00% -
  Horiz. % 18.09% 19.15% 70.21% -409.57% 211.70% 150.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.68 0.47 0.67 0.54 1.07 1.18 -39.24%
  QoQ % -17.65% 44.68% -29.85% 24.07% -49.53% -9.32% -
  Horiz. % 47.46% 57.63% 39.83% 56.78% 45.76% 90.68% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 05/03/19 07/12/18 29/08/18 30/05/18 28/02/18 -
Price 0.2200 0.2600 0.2200 0.1350 0.2950 0.2100 0.5900 -
P/RPS 5.64 3.55 2.47 13.32 2.29 1.76 6.31 -7.23%
  QoQ % 58.87% 43.72% -81.46% 481.66% 30.11% -72.11% -
  Horiz. % 89.38% 56.26% 39.14% 211.09% 36.29% 27.89% 100.00%
P/EPS 517.62 472.26 162.60 -11.87 60.53 31.31 120.61 164.80%
  QoQ % 9.60% 190.44% 1,469.84% -119.61% 93.32% -74.04% -
  Horiz. % 429.17% 391.56% 134.81% -9.84% 50.19% 25.96% 100.00%
EY 0.19 0.21 0.61 -8.42 1.65 3.19 0.83 -62.68%
  QoQ % -9.52% -65.57% 107.24% -610.30% -48.28% 284.34% -
  Horiz. % 22.89% 25.30% 73.49% -1,014.46% 198.80% 384.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.59 0.50 0.31 0.65 0.47 1.34 -48.26%
  QoQ % -15.25% 18.00% 61.29% -52.31% 38.30% -64.93% -
  Horiz. % 37.31% 44.03% 37.31% 23.13% 48.51% 35.07% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers