[DESTINI] QoQ Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -57.68%
YoY- -75.69%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 56,035 44,920 51,566 43,900 67,646 57,544 63,858 -8.32%
PBT -18,327 -14,421 -3,146 3,468 9,555 8,340 10,770 -
Tax 1,223 1,834 -1,362 -1,340 -4,527 -2,676 -2,754 -
NP -17,104 -12,586 -4,508 2,128 5,028 5,664 8,016 -
-
NP to SH -17,055 -12,586 -4,508 2,128 5,028 5,664 8,016 -
-
Tax Rate - - - 38.64% 47.38% 32.09% 25.57% -
Total Cost 73,139 57,506 56,074 41,772 62,618 51,880 55,842 19.64%
-
Net Worth 17,318 24,935 3,970,203 66,150 66,075 65,359 66,871 -59.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 17,318 24,935 3,970,203 66,150 66,075 65,359 66,871 -59.27%
NOSH 79,995 79,999 98,859 79,402 79,936 80,000 79,999 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -30.52% -28.02% -8.74% 4.85% 7.43% 9.84% 12.55% -
ROE -98.48% -50.48% -0.11% 3.22% 7.61% 8.67% 11.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 70.05 56.15 52.16 55.29 84.62 71.93 79.82 -8.31%
EPS -21.32 -15.73 -4.56 2.68 6.29 7.08 10.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2165 0.3117 40.16 0.8331 0.8266 0.817 0.8359 -59.26%
Adjusted Per Share Value based on latest NOSH - 79,402
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.23 9.00 10.33 8.80 13.55 11.53 12.80 -8.33%
EPS -3.42 -2.52 -0.90 0.43 1.01 1.13 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.05 7.9554 0.1326 0.1324 0.131 0.134 -59.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/09/08 30/06/08 31/03/08 31/12/07 - - - -
Price 0.27 0.28 0.34 0.96 0.00 0.00 0.00 -
P/RPS 0.39 0.50 0.65 1.74 0.00 0.00 0.00 -
P/EPS -1.27 -1.78 -7.46 35.82 0.00 0.00 0.00 -
EY -78.96 -56.19 -13.41 2.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.90 0.01 1.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/12/08 29/08/08 27/05/08 28/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.15 0.22 0.31 0.40 0.00 0.00 0.00 -
P/RPS 0.21 0.39 0.59 0.72 0.00 0.00 0.00 -
P/EPS -0.70 -1.40 -6.80 14.93 0.00 0.00 0.00 -
EY -142.13 -71.52 -14.71 6.70 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.01 0.48 0.00 0.00 0.00 -

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 ⃤ & 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