[DESTINI] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -29.34%
YoY- 165.21%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 45,161 41,342 33,520 37,519 48,613 51,384 37,924 12.31%
PBT 3,380 3,572 5,744 7,326 10,452 12,666 7,764 -42.47%
Tax 0 0 0 -85 -204 0 0 -
NP 3,380 3,572 5,744 7,241 10,248 12,666 7,764 -42.47%
-
NP to SH 3,380 3,572 5,744 7,241 10,248 12,666 7,764 -42.47%
-
Tax Rate 0.00% 0.00% 0.00% 1.16% 1.95% 0.00% 0.00% -
Total Cost 41,781 37,770 27,776 30,278 38,365 38,718 30,160 24.19%
-
Net Worth 9,811 17,451 17,040 15,642 16,311 14,950 1,059,258 -95.55%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 9,811 17,451 17,040 15,642 16,311 14,950 1,059,258 -95.55%
NOSH 76,355 80,089 79,777 79,972 80,038 80,032 80,307 -3.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.48% 8.64% 17.14% 19.30% 21.08% 24.65% 20.47% -
ROE 34.45% 20.47% 33.71% 46.29% 62.83% 84.72% 0.73% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 59.15 51.62 42.02 46.91 60.74 64.20 47.22 16.15%
EPS 4.43 4.46 7.20 9.05 12.81 15.84 9.72 -40.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1285 0.2179 0.2136 0.1956 0.2038 0.1868 13.19 -95.39%
Adjusted Per Share Value based on latest NOSH - 79,464
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.05 8.28 6.72 7.52 9.74 10.30 7.60 12.31%
EPS 0.68 0.72 1.15 1.45 2.05 2.54 1.56 -42.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.035 0.0341 0.0313 0.0327 0.03 2.1225 -95.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.25 0.25 0.25 0.255 0.255 0.255 -
P/RPS 0.52 0.48 0.60 0.53 0.42 0.40 0.54 -2.47%
P/EPS 7.00 5.61 3.47 2.76 1.99 1.61 2.64 91.23%
EY 14.28 17.84 28.80 36.22 50.21 62.06 37.91 -47.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.15 1.17 1.28 1.25 1.37 0.02 2318.43%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 25/05/12 29/02/12 25/11/11 23/08/11 31/05/11 -
Price 0.33 0.36 0.25 0.25 0.25 0.255 0.255 -
P/RPS 0.56 0.70 0.60 0.53 0.41 0.40 0.54 2.44%
P/EPS 7.45 8.07 3.47 2.76 1.95 1.61 2.64 99.31%
EY 13.41 12.39 28.80 36.22 51.22 62.06 37.91 -49.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.65 1.17 1.28 1.23 1.37 0.02 2424.02%

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