[DESTINI] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 44.56%
YoY- 101.68%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 238,926 177,720 151,784 166,965 140,112 131,778 116,280 61.55%
PBT 17,261 12,978 5,200 21,340 16,045 12,214 17,488 -0.86%
Tax -2,937 -4,206 -1,108 -6,590 -6,501 -3,780 -1,732 42.15%
NP 14,324 8,772 4,092 14,750 9,544 8,434 15,756 -6.14%
-
NP to SH 15,405 8,892 3,412 16,570 11,462 8,632 12,336 15.94%
-
Tax Rate 17.02% 32.41% 21.31% 30.88% 40.52% 30.95% 9.90% -
Total Cost 224,602 168,948 147,692 152,215 130,568 123,344 100,524 70.82%
-
Net Worth 266,865 260,697 243,104 247,771 241,866 233,495 105,835 85.15%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 266,865 260,697 243,104 247,771 241,866 233,495 105,835 85.15%
NOSH 802,361 808,363 775,454 708,119 676,929 616,571 489,523 38.97%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.00% 4.94% 2.70% 8.83% 6.81% 6.40% 13.55% -
ROE 5.77% 3.41% 1.40% 6.69% 4.74% 3.70% 11.66% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.78 21.99 19.57 23.58 20.70 21.37 23.75 16.26%
EPS 1.92 1.10 0.44 2.34 1.69 1.40 2.52 -16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.3225 0.3135 0.3499 0.3573 0.3787 0.2162 33.22%
Adjusted Per Share Value based on latest NOSH - 797,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 47.88 35.61 30.41 33.46 28.08 26.41 23.30 61.56%
EPS 3.09 1.78 0.68 3.32 2.30 1.73 2.47 16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5347 0.5224 0.4871 0.4965 0.4846 0.4679 0.2121 85.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.575 0.625 0.58 0.60 0.64 0.74 0.525 -
P/RPS 1.93 2.84 2.96 2.54 3.09 3.46 2.21 -8.62%
P/EPS 29.95 56.82 131.82 25.64 37.80 52.86 20.83 27.36%
EY 3.34 1.76 0.76 3.90 2.65 1.89 4.80 -21.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.94 1.85 1.71 1.79 1.95 2.43 -20.25%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 02/11/15 28/08/15 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 -
Price 0.615 0.59 0.58 0.57 0.59 0.68 0.65 -
P/RPS 2.07 2.68 2.96 2.42 2.85 3.18 2.74 -17.03%
P/EPS 32.03 53.64 131.82 24.36 34.84 48.57 25.79 15.52%
EY 3.12 1.86 0.76 4.11 2.87 2.06 3.88 -13.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.83 1.85 1.63 1.65 1.80 3.01 -27.68%

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