[DESTINI] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 36.52%
YoY- 67.9%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 93,314 76,824 78,142 65,352 56,837 45,161 41,342 71.81%
PBT 14,005 9,936 9,492 12,768 8,166 3,380 3,572 148.02%
Tax -3,134 -1,668 -2,496 -1,076 -1,102 0 0 -
NP 10,871 8,268 6,996 11,692 7,064 3,380 3,572 109.58%
-
NP to SH 8,216 5,810 5,852 9,644 7,064 3,380 3,572 73.98%
-
Tax Rate 22.38% 16.79% 26.30% 8.43% 13.49% 0.00% 0.00% -
Total Cost 82,443 68,556 71,146 53,660 49,773 41,781 37,770 68.03%
-
Net Worth 64,704 61,375 59,459 58,750 25,026 9,811 17,451 138.98%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 64,704 61,375 59,459 58,750 25,026 9,811 17,451 138.98%
NOSH 300,952 363,166 361,234 354,558 159,099 76,355 80,089 141.12%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.65% 10.76% 8.95% 17.89% 12.43% 7.48% 8.64% -
ROE 12.70% 9.47% 9.84% 16.42% 28.23% 34.45% 20.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.01 21.15 21.63 18.43 35.72 59.15 51.62 -28.73%
EPS 2.73 1.60 1.62 2.72 4.44 4.43 4.46 -27.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.169 0.1646 0.1657 0.1573 0.1285 0.2179 -0.88%
Adjusted Per Share Value based on latest NOSH - 354,558
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.70 15.39 15.66 13.10 11.39 9.05 8.28 71.88%
EPS 1.65 1.16 1.17 1.93 1.42 0.68 0.72 73.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1297 0.123 0.1191 0.1177 0.0501 0.0197 0.035 138.89%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.43 0.38 0.325 0.32 0.33 0.31 0.25 -
P/RPS 1.39 1.80 1.50 1.74 0.92 0.52 0.48 102.77%
P/EPS 15.75 23.75 20.06 11.76 7.43 7.00 5.61 98.63%
EY 6.35 4.21 4.98 8.50 13.45 14.28 17.84 -49.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.25 1.97 1.93 2.10 2.41 1.15 44.47%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 28/08/13 18/04/13 28/02/13 30/11/12 30/08/12 -
Price 0.49 0.375 0.39 0.375 0.315 0.33 0.36 -
P/RPS 1.58 1.77 1.80 2.03 0.88 0.56 0.70 71.81%
P/EPS 17.95 23.44 24.07 13.79 7.09 7.45 8.07 70.14%
EY 5.57 4.27 4.15 7.25 14.10 13.41 12.39 -41.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.22 2.37 2.26 2.00 2.57 1.65 23.98%

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