[DESTINI] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 108.99%
YoY- -2.44%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 76,824 78,142 65,352 56,837 45,161 41,342 33,520 73.74%
PBT 9,936 9,492 12,768 8,166 3,380 3,572 5,744 44.05%
Tax -1,668 -2,496 -1,076 -1,102 0 0 0 -
NP 8,268 6,996 11,692 7,064 3,380 3,572 5,744 27.45%
-
NP to SH 5,810 5,852 9,644 7,064 3,380 3,572 5,744 0.76%
-
Tax Rate 16.79% 26.30% 8.43% 13.49% 0.00% 0.00% 0.00% -
Total Cost 68,556 71,146 53,660 49,773 41,781 37,770 27,776 82.53%
-
Net Worth 61,375 59,459 58,750 25,026 9,811 17,451 17,040 134.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 61,375 59,459 58,750 25,026 9,811 17,451 17,040 134.78%
NOSH 363,166 361,234 354,558 159,099 76,355 80,089 79,777 174.42%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.76% 8.95% 17.89% 12.43% 7.48% 8.64% 17.14% -
ROE 9.47% 9.84% 16.42% 28.23% 34.45% 20.47% 33.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.15 21.63 18.43 35.72 59.15 51.62 42.02 -36.69%
EPS 1.60 1.62 2.72 4.44 4.43 4.46 7.20 -63.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.169 0.1646 0.1657 0.1573 0.1285 0.2179 0.2136 -14.44%
Adjusted Per Share Value based on latest NOSH - 330,729
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.43 15.70 13.13 11.42 9.07 8.31 6.73 73.78%
EPS 1.17 1.18 1.94 1.42 0.68 0.72 1.15 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1233 0.1195 0.118 0.0503 0.0197 0.0351 0.0342 134.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.38 0.325 0.32 0.33 0.31 0.25 0.25 -
P/RPS 1.80 1.50 1.74 0.92 0.52 0.48 0.60 107.86%
P/EPS 23.75 20.06 11.76 7.43 7.00 5.61 3.47 260.06%
EY 4.21 4.98 8.50 13.45 14.28 17.84 28.80 -72.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.97 1.93 2.10 2.41 1.15 1.17 54.58%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 18/04/13 28/02/13 30/11/12 30/08/12 25/05/12 -
Price 0.375 0.39 0.375 0.315 0.33 0.36 0.25 -
P/RPS 1.77 1.80 2.03 0.88 0.56 0.70 0.60 105.55%
P/EPS 23.44 24.07 13.79 7.09 7.45 8.07 3.47 256.92%
EY 4.27 4.15 7.25 14.10 13.41 12.39 28.80 -71.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.37 2.26 2.00 2.57 1.65 1.17 53.20%

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