[DESTINI] QoQ Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 5.72%
YoY- 181.23%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 50,804 45,811 44,270 41,494 38,136 56,035 44,920 8.52%
PBT 2,396 596 4,684 6,664 4,680 -18,327 -14,421 -
Tax -640 -261 -821 -3,002 -1,216 1,223 1,834 -
NP 1,756 335 3,862 3,662 3,464 -17,104 -12,586 -
-
NP to SH 1,756 335 3,862 3,662 3,464 -17,055 -12,586 -
-
Tax Rate 26.71% 43.79% 17.53% 45.05% 25.98% - - -
Total Cost 49,048 45,476 40,408 37,832 34,672 73,139 57,506 -10.03%
-
Net Worth 21,957 21,503 20,639 19,549 18,723 17,318 24,935 -8.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 21,957 21,503 20,639 19,549 18,723 17,318 24,935 -8.10%
NOSH 79,818 79,761 80,027 79,956 80,185 79,995 79,999 -0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.46% 0.73% 8.73% 8.83% 9.08% -30.52% -28.02% -
ROE 8.00% 1.56% 18.72% 18.73% 18.50% -98.48% -50.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.65 57.43 55.32 51.90 47.56 70.05 56.15 8.69%
EPS 2.20 0.42 4.83 4.58 4.32 -21.32 -15.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2751 0.2696 0.2579 0.2445 0.2335 0.2165 0.3117 -7.96%
Adjusted Per Share Value based on latest NOSH - 79,752
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.18 9.18 8.87 8.31 7.64 11.23 9.00 8.53%
EPS 0.35 0.07 0.77 0.73 0.69 -3.42 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.044 0.0431 0.0414 0.0392 0.0375 0.0347 0.05 -8.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/11/09 10/07/09 30/06/09 31/03/09 31/12/08 19/09/08 30/06/08 -
Price 0.255 0.25 0.45 0.06 0.14 0.27 0.28 -
P/RPS 0.40 0.44 0.81 0.12 0.29 0.39 0.50 -13.78%
P/EPS 11.59 59.52 9.32 1.31 3.24 -1.27 -1.78 -
EY 8.63 1.68 10.73 76.33 30.86 -78.96 -56.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.74 0.25 0.60 1.25 0.90 2.20%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 10/07/09 29/05/09 06/03/09 10/12/08 29/08/08 -
Price 0.255 0.255 0.25 0.12 0.02 0.15 0.22 -
P/RPS 0.40 0.44 0.45 0.23 0.04 0.21 0.39 1.69%
P/EPS 11.59 60.71 5.18 2.62 0.46 -0.70 -1.40 -
EY 8.63 1.65 19.31 38.17 216.00 -142.13 -71.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.97 0.49 0.09 0.69 0.71 19.65%

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