[DESTINI] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -9775.62%
YoY- -13129.33%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 164,686 128,614 136,188 297,157 293,992 259,122 337,964 -37.99%
PBT -36,645 -55,718 -46,960 -236,019 4,222 4,846 6,208 -
Tax 0 0 -28 -112 -860 -1,774 -4,444 -
NP -36,645 -55,718 -46,988 -236,131 3,362 3,072 1,764 -
-
NP to SH -36,218 -55,336 -47,180 -235,440 2,433 2,254 2,544 -
-
Tax Rate - - - - 20.37% 36.61% 71.59% -
Total Cost 201,331 184,332 183,176 533,288 290,629 256,050 336,200 -28.88%
-
Net Worth 261,177 237,430 255,800 277,154 508,301 507,839 507,492 -35.70%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 261,177 237,430 255,800 277,154 508,301 507,839 507,492 -35.70%
NOSH 1,386,276 1,230,230 1,230,230 1,180,230 1,155,230 1,155,230 1,155,230 12.88%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -22.25% -43.32% -34.50% -79.46% 1.14% 1.19% 0.52% -
ROE -13.87% -23.31% -18.44% -84.95% 0.48% 0.44% 0.50% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.28 10.67 11.29 25.71 25.45 22.43 29.26 -40.85%
EPS -2.88 -4.54 -3.92 -20.38 0.21 0.20 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.197 0.212 0.2398 0.44 0.4396 0.4393 -38.66%
Adjusted Per Share Value based on latest NOSH - 1,180,230
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.00 25.77 27.29 59.54 58.91 51.92 67.72 -37.99%
EPS -7.26 -11.09 -9.45 -47.18 0.49 0.45 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.4758 0.5126 0.5554 1.0185 1.0176 1.0169 -35.70%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.25 0.13 0.12 0.235 0.19 0.245 0.30 -
P/RPS 1.88 1.22 1.06 0.91 0.75 1.09 1.03 49.18%
P/EPS -8.56 -2.83 -3.07 -1.15 90.20 125.57 136.23 -
EY -11.68 -35.32 -32.58 -86.68 1.11 0.80 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.66 0.57 0.98 0.43 0.56 0.68 45.07%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.27 0.275 0.13 0.18 0.21 0.22 0.26 -
P/RPS 2.03 2.58 1.15 0.70 0.83 0.98 0.89 73.01%
P/EPS -9.25 -5.99 -3.32 -0.88 99.70 112.76 118.07 -
EY -10.82 -16.70 -30.08 -113.17 1.00 0.89 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.40 0.61 0.75 0.48 0.50 0.59 67.35%

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