[DESTINI] QoQ Annualized Quarter Result on 31-Dec-2010

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010
Profit Trend
QoQ- -36.41%
YoY- -732.31%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 48,613 51,384 37,924 40,114 44,125 49,301 41,140 11.75%
PBT 10,452 12,666 7,764 -10,569 -7,478 1,452 1,644 242.80%
Tax -204 0 0 -534 -662 -12 0 -
NP 10,248 12,666 7,764 -11,103 -8,140 1,440 1,644 238.33%
-
NP to SH 10,248 12,666 7,764 -11,103 -8,140 1,440 1,644 238.33%
-
Tax Rate 1.95% 0.00% 0.00% - - 0.83% 0.00% -
Total Cost 38,365 38,718 30,160 51,217 52,265 47,861 39,496 -1.91%
-
Net Worth 16,311 14,950 1,059,258 863,425 13,438 22,647 22,337 -18.89%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 16,311 14,950 1,059,258 863,425 13,438 22,647 22,337 -18.89%
NOSH 80,038 80,032 80,307 80,169 80,039 79,999 79,805 0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.08% 24.65% 20.47% -27.68% -18.45% 2.92% 4.00% -
ROE 62.83% 84.72% 0.73% -1.29% -60.57% 6.36% 7.36% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 60.74 64.20 47.22 50.04 55.13 61.63 51.55 11.54%
EPS 12.81 15.84 9.72 -13.88 -10.17 1.80 2.06 237.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2038 0.1868 13.19 10.77 0.1679 0.2831 0.2799 -19.04%
Adjusted Per Share Value based on latest NOSH - 80,169
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.74 10.30 7.60 8.04 8.84 9.88 8.24 11.78%
EPS 2.05 2.54 1.56 -2.22 -1.63 0.29 0.33 237.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.03 2.1225 1.7301 0.0269 0.0454 0.0448 -18.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.255 0.255 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.42 0.40 0.54 0.51 0.46 0.41 0.49 -9.75%
P/EPS 1.99 1.61 2.64 -1.84 -2.51 14.17 12.38 -70.40%
EY 50.21 62.06 37.91 -54.31 -39.88 7.06 8.08 237.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.37 0.02 0.02 1.52 0.90 0.91 23.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 31/05/11 28/02/11 14/12/10 30/08/10 31/05/10 -
Price 0.25 0.255 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.41 0.40 0.54 0.51 0.46 0.41 0.49 -11.19%
P/EPS 1.95 1.61 2.64 -1.84 -2.51 14.17 12.38 -70.80%
EY 51.22 62.06 37.91 -54.31 -39.88 7.06 8.08 242.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.37 0.02 0.02 1.52 0.90 0.91 22.22%

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