[DESTINI] QoQ Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -91.33%
YoY- 101.96%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 49,301 41,140 50,804 45,811 44,270 41,494 38,136 18.72%
PBT 1,452 1,644 2,396 596 4,684 6,664 4,680 -54.26%
Tax -12 0 -640 -261 -821 -3,002 -1,216 -95.43%
NP 1,440 1,644 1,756 335 3,862 3,662 3,464 -44.38%
-
NP to SH 1,440 1,644 1,756 335 3,862 3,662 3,464 -44.38%
-
Tax Rate 0.83% 0.00% 26.71% 43.79% 17.53% 45.05% 25.98% -
Total Cost 47,861 39,496 49,048 45,476 40,408 37,832 34,672 24.04%
-
Net Worth 22,647 22,337 21,957 21,503 20,639 19,549 18,723 13.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 22,647 22,337 21,957 21,503 20,639 19,549 18,723 13.56%
NOSH 79,999 79,805 79,818 79,761 80,027 79,956 80,185 -0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.92% 4.00% 3.46% 0.73% 8.73% 8.83% 9.08% -
ROE 6.36% 7.36% 8.00% 1.56% 18.72% 18.73% 18.50% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 61.63 51.55 63.65 57.43 55.32 51.90 47.56 18.91%
EPS 1.80 2.06 2.20 0.42 4.83 4.58 4.32 -44.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2831 0.2799 0.2751 0.2696 0.2579 0.2445 0.2335 13.74%
Adjusted Per Share Value based on latest NOSH - 80,062
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.88 8.24 10.18 9.18 8.87 8.31 7.64 18.75%
EPS 0.29 0.33 0.35 0.07 0.77 0.73 0.69 -43.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0454 0.0448 0.044 0.0431 0.0414 0.0392 0.0375 13.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 20/11/09 10/07/09 30/06/09 31/03/09 31/12/08 -
Price 0.255 0.255 0.255 0.25 0.45 0.06 0.14 -
P/RPS 0.41 0.49 0.40 0.44 0.81 0.12 0.29 26.04%
P/EPS 14.17 12.38 11.59 59.52 9.32 1.31 3.24 168.15%
EY 7.06 8.08 8.63 1.68 10.73 76.33 30.86 -62.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.93 0.93 1.74 0.25 0.60 31.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 20/11/09 10/07/09 29/05/09 06/03/09 -
Price 0.255 0.255 0.255 0.255 0.25 0.12 0.02 -
P/RPS 0.41 0.49 0.40 0.44 0.45 0.23 0.04 373.87%
P/EPS 14.17 12.38 11.59 60.71 5.18 2.62 0.46 888.85%
EY 7.06 8.08 8.63 1.65 19.31 38.17 216.00 -89.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.93 0.95 0.97 0.49 0.09 366.12%

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