[DESTINI] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -49.71%
YoY- -425.1%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 110,664 117,196 105,618 114,364 77,500 186,401 116,953 -3.61%
PBT -36,130 -17,175 -15,576 -8,200 -29,324 -34,682 -3,189 403.69%
Tax -674 -1,527 -1,356 -3,000 0 418 0 -
NP -36,804 -18,702 -16,932 -11,200 -29,324 -34,264 -3,189 409.93%
-
NP to SH -33,944 -17,667 -16,348 -10,920 28,772 -31,746 -3,113 391.01%
-
Tax Rate - - - - - - - -
Total Cost 147,468 135,898 122,550 125,564 106,824 220,665 120,142 14.62%
-
Net Worth 190,470 109,626 113,785 120,273 117,778 123,933 155,872 14.28%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 190,470 109,626 113,785 120,273 117,778 123,933 155,872 14.28%
NOSH 4,990,594 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 107.86%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -33.26% -15.96% -16.03% -9.79% -37.84% -18.38% -2.73% -
ROE -17.82% -16.12% -14.37% -9.08% 24.43% -25.62% -2.00% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 7.33 7.05 6.35 6.87 4.66 11.21 7.03 2.82%
EPS -1.96 -1.06 -0.99 -0.66 -1.72 -1.91 -0.19 373.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.0659 0.0684 0.0723 0.0708 0.0745 0.0937 21.93%
Adjusted Per Share Value based on latest NOSH - 1,663,531
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 22.17 23.48 21.16 22.92 15.53 37.35 23.43 -3.61%
EPS -6.80 -3.54 -3.28 -2.19 5.77 -6.36 -0.62 392.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.2197 0.228 0.241 0.236 0.2483 0.3123 14.30%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.03 0.10 0.105 0.09 0.08 0.08 0.07 -
P/RPS 0.41 1.42 1.65 1.31 1.72 0.71 1.00 -44.78%
P/EPS -1.33 -9.42 -10.68 -13.71 4.63 -4.19 -37.40 -89.16%
EY -74.97 -10.62 -9.36 -7.29 21.62 -23.85 -2.67 821.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 1.52 1.54 1.24 1.13 1.07 0.75 -53.18%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 29/02/24 23/11/23 29/08/23 30/05/23 28/02/23 30/11/22 -
Price 0.025 0.05 0.11 0.085 0.08 0.075 0.075 -
P/RPS 0.34 0.71 1.73 1.24 1.72 0.67 1.07 -53.40%
P/EPS -1.11 -4.71 -11.19 -12.95 4.63 -3.93 -40.07 -90.82%
EY -89.96 -21.24 -8.93 -7.72 21.62 -25.44 -2.50 987.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.76 1.61 1.18 1.13 1.01 0.80 -60.28%

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