[DESTINI] QoQ Annualized Quarter Result on 31-Dec-2024 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
31-Dec-2024 [#2]
Profit Trend
QoQ- 6.98%
YoY- 229.01%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 325,092 315,940 160,851 110,664 117,196 105,618 114,364 100.03%
PBT 32,342 30,464 -140,122 -36,130 -17,175 -15,576 -8,200 -
Tax -2,812 -3,744 0 -674 -1,527 -1,356 -3,000 -4.20%
NP 29,530 26,720 -140,122 -36,804 -18,702 -16,932 -11,200 -
-
NP to SH 22,792 21,304 -136,756 -33,944 -17,667 -16,348 -10,920 -
-
Tax Rate 8.69% 12.29% - - - - - -
Total Cost 295,562 289,220 300,973 147,468 135,898 122,550 125,564 76.49%
-
Net Worth 134,452 126,511 80,515 190,470 109,626 113,785 120,273 7.67%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 134,452 126,511 80,515 190,470 109,626 113,785 120,273 7.67%
NOSH 499,824 499,059 499,059 4,990,594 1,663,531 1,663,531 1,663,531 -54.97%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 9.08% 8.46% -87.11% -33.26% -15.96% -16.03% -9.79% -
ROE 16.95% 16.84% -169.85% -17.82% -16.12% -14.37% -9.08% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 65.04 63.31 124.44 7.33 7.05 6.35 6.87 344.48%
EPS 4.56 4.28 -70.42 -1.96 -1.06 -0.99 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2535 0.6229 0.1262 0.0659 0.0684 0.0723 139.15%
Adjusted Per Share Value based on latest NOSH - 497,540
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 65.34 63.50 32.33 22.24 23.56 21.23 22.99 100.01%
EPS 4.58 4.28 -27.49 -6.82 -3.55 -3.29 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2702 0.2543 0.1618 0.3828 0.2203 0.2287 0.2417 7.67%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 0.325 0.285 0.295 0.03 0.10 0.105 0.09 -
P/RPS 0.50 0.45 0.24 0.41 1.42 1.65 1.31 -47.22%
P/EPS 7.13 6.68 -0.28 -1.33 -9.42 -10.68 -13.71 -
EY 14.03 14.98 -358.64 -74.97 -10.62 -9.36 -7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.12 0.47 0.24 1.52 1.54 1.24 -1.61%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 23/01/25 04/11/24 30/08/24 31/05/24 29/02/24 23/11/23 29/08/23 -
Price 0.355 0.325 0.21 0.025 0.05 0.11 0.085 -
P/RPS 0.55 0.51 0.17 0.34 0.71 1.73 1.24 -41.69%
P/EPS 7.79 7.61 -0.20 -1.11 -4.71 -11.19 -12.95 -
EY 12.85 13.13 -503.81 -89.96 -21.24 -8.93 -7.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 0.34 0.20 0.76 1.61 1.18 7.72%

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