[DESTINI] QoQ Annualized Quarter Result on 31-Mar-2006 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -0.75%
YoY- 29.13%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 75,632 85,856 72,175 70,748 71,686 76,936 67,950 7.38%
PBT 14,332 20,443 18,301 18,681 17,454 19,540 12,706 8.33%
Tax -5,580 -7,159 -5,977 -6,270 -4,950 -4,336 -8,216 -22.68%
NP 8,752 13,284 12,324 12,410 12,504 15,204 4,490 55.85%
-
NP to SH 8,752 13,284 12,324 12,410 12,504 15,204 9,013 -1.93%
-
Tax Rate 38.93% 35.02% 32.66% 33.56% 28.36% 22.19% 64.66% -
Total Cost 66,880 72,572 59,851 58,337 59,182 61,732 63,460 3.55%
-
Net Worth 64,937 62,053 60,540 57,511 56,835 54,366 13,344 186.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 64,937 62,053 60,540 57,511 56,835 54,366 13,344 186.34%
NOSH 79,854 79,975 79,974 79,965 79,948 80,021 21,107 142.21%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.57% 15.47% 17.08% 17.54% 17.44% 19.76% 6.61% -
ROE 13.48% 21.41% 20.36% 21.58% 22.00% 27.97% 67.54% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 94.71 107.35 90.25 88.47 89.66 96.14 321.92 -55.66%
EPS 10.96 16.61 15.41 15.52 15.64 19.00 42.70 -59.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8132 0.7759 0.757 0.7192 0.7109 0.6794 0.6322 18.22%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.15 17.20 14.46 14.18 14.36 15.42 13.62 7.33%
EPS 1.75 2.66 2.47 2.49 2.51 3.05 1.81 -2.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1243 0.1213 0.1152 0.1139 0.1089 0.0267 186.58%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 01/09/05 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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