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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 102,770 11,706 149,067 137,573 108,017 190,902 162,966 -26.40%
  QoQ % 777.93% -92.15% 8.35% 27.36% -43.42% 17.14% -
  Horiz. % 63.06% 7.18% 91.47% 84.42% 66.28% 117.14% 100.00%
PBT 9,816 -16,910 7,587 9,700 5,535 15,820 7,426 20.38%
  QoQ % 158.05% -322.88% -21.78% 75.25% -65.01% 113.04% -
  Horiz. % 132.18% -227.71% 102.17% 130.62% 74.54% 213.04% 100.00%
Tax -7,660 3,664 -1,521 -2,411 -661 -6,048 -1,908 151.96%
  QoQ % -309.06% 340.89% 36.91% -264.75% 89.07% -216.98% -
  Horiz. % 401.47% -192.03% 79.72% 126.36% 34.64% 316.98% 100.00%
NP 2,156 -13,246 6,066 7,289 4,874 9,772 5,518 -46.46%
  QoQ % 116.28% -318.36% -16.78% 49.55% -50.12% 77.09% -
  Horiz. % 39.07% -240.05% 109.93% 132.09% 88.33% 177.09% 100.00%
NP to SH 1,563 -13,135 5,630 7,748 5,651 8,845 6,130 -59.69%
  QoQ % 111.90% -333.30% -27.34% 37.11% -36.11% 44.29% -
  Horiz. % 25.50% -214.27% 91.84% 126.39% 92.19% 144.29% 100.00%
Tax Rate 78.04 % - % 20.05 % 24.86 % 11.94 % 38.23 % 25.69 % 109.33%
  QoQ % 0.00% 0.00% -19.35% 108.21% -68.77% 48.81% -
  Horiz. % 303.78% 0.00% 78.05% 96.77% 46.48% 148.81% 100.00%
Total Cost 100,614 24,952 143,001 130,284 103,143 181,130 157,448 -25.75%
  QoQ % 303.23% -82.55% 9.76% 26.31% -43.06% 15.04% -
  Horiz. % 63.90% 15.85% 90.82% 82.75% 65.51% 115.04% 100.00%
Net Worth 509,225 508,070 520,431 514,886 509,225 504,604 496,055 1.76%
  QoQ % 0.23% -2.38% 1.08% 1.11% 0.92% 1.72% -
  Horiz. % 102.65% 102.42% 104.91% 103.80% 102.65% 101.72% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 509,225 508,070 520,431 514,886 509,225 504,604 496,055 1.76%
  QoQ % 0.23% -2.38% 1.08% 1.11% 0.92% 1.72% -
  Horiz. % 102.65% 102.42% 104.91% 103.80% 102.65% 101.72% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.10 % -113.16 % 4.07 % 5.30 % 4.51 % 5.12 % 3.39 % -27.27%
  QoQ % 101.86% -2,880.34% -23.21% 17.52% -11.91% 51.03% -
  Horiz. % 61.95% -3,338.05% 120.06% 156.34% 133.04% 151.03% 100.00%
ROE 0.31 % -2.59 % 1.08 % 1.50 % 1.11 % 1.75 % 1.24 % -60.21%
  QoQ % 111.97% -339.81% -28.00% 35.14% -36.57% 41.13% -
  Horiz. % 25.00% -208.87% 87.10% 120.97% 89.52% 141.13% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.90 1.01 12.90 11.91 9.35 16.53 14.11 -26.39%
  QoQ % 781.19% -92.17% 8.31% 27.38% -43.44% 17.15% -
  Horiz. % 63.08% 7.16% 91.42% 84.41% 66.27% 117.15% 100.00%
EPS 0.14 -1.14 0.49 0.67 0.49 0.77 0.53 -58.73%
  QoQ % 112.28% -332.65% -26.87% 36.73% -36.36% 45.28% -
  Horiz. % 26.42% -215.09% 92.45% 126.42% 92.45% 145.28% 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 0.4408 0.4398 0.4505 0.4457 0.4408 0.4368 0.4294 1.76%
  QoQ % 0.23% -2.38% 1.08% 1.11% 0.92% 1.72% -
  Horiz. % 102.65% 102.42% 104.91% 103.80% 102.65% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,155,230
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.90 1.01 12.90 11.91 9.35 16.53 14.11 -26.39%
  QoQ % 781.19% -92.17% 8.31% 27.38% -43.44% 17.15% -
  Horiz. % 63.08% 7.16% 91.42% 84.41% 66.27% 117.15% 100.00%
EPS 0.14 -1.14 0.49 0.67 0.49 0.77 0.53 -58.73%
  QoQ % 112.28% -332.65% -26.87% 36.73% -36.36% 45.28% -
  Horiz. % 26.42% -215.09% 92.45% 126.42% 92.45% 145.28% 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 0.4408 0.4398 0.4505 0.4457 0.4408 0.4368 0.4294 1.76%
  QoQ % 0.23% -2.38% 1.08% 1.11% 0.92% 1.72% -
  Horiz. % 102.65% 102.42% 104.91% 103.80% 102.65% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2050 0.2950 0.2450 0.4750 0.5200 0.5650 0.6950 -
P/RPS 2.30 29.11 1.90 3.99 5.56 3.42 4.93 -39.76%
  QoQ % -92.10% 1,432.11% -52.38% -28.24% 62.57% -30.63% -
  Horiz. % 46.65% 590.47% 38.54% 80.93% 112.78% 69.37% 100.00%
P/EPS 151.52 -25.95 50.27 70.82 106.30 73.79 130.98 10.17%
  QoQ % 683.89% -151.62% -29.02% -33.38% 44.06% -43.66% -
  Horiz. % 115.68% -19.81% 38.38% 54.07% 81.16% 56.34% 100.00%
EY 0.66 -3.85 1.99 1.41 0.94 1.36 0.76 -8.95%
  QoQ % 117.14% -293.47% 41.13% 50.00% -30.88% 78.95% -
  Horiz. % 86.84% -506.58% 261.84% 185.53% 123.68% 178.95% 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 0.47 0.67 0.54 1.07 1.18 1.29 1.62 -56.08%
  QoQ % -29.85% 24.07% -49.53% -9.32% -8.53% -20.37% -
  Horiz. % 29.01% 41.36% 33.33% 66.05% 72.84% 79.63% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 05/03/19 07/12/18 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.2200 0.1350 0.2950 0.2100 0.5900 0.4300 0.6050 -
P/RPS 2.47 13.32 2.29 1.76 6.31 2.60 4.29 -30.72%
  QoQ % -81.46% 481.66% 30.11% -72.11% 142.69% -39.39% -
  Horiz. % 57.58% 310.49% 53.38% 41.03% 147.09% 60.61% 100.00%
P/EPS 162.60 -11.87 60.53 31.31 120.61 56.16 114.02 26.61%
  QoQ % 1,469.84% -119.61% 93.32% -74.04% 114.76% -50.75% -
  Horiz. % 142.61% -10.41% 53.09% 27.46% 105.78% 49.25% 100.00%
EY 0.61 -8.42 1.65 3.19 0.83 1.78 0.88 -21.62%
  QoQ % 107.24% -610.30% -48.28% 284.34% -53.37% 102.27% -
  Horiz. % 69.32% -956.82% 187.50% 362.50% 94.32% 202.27% 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 0.31 0.65 0.47 1.34 0.98 1.41 -49.81%
  QoQ % 61.29% -52.31% 38.30% -64.93% 36.73% -30.50% -
  Horiz. % 35.46% 21.99% 46.10% 33.33% 95.04% 69.50% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers