[DESTINI] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -79.41%
YoY- -72.34%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 270,056 238,926 177,720 151,784 166,965 140,112 131,778 61.12%
PBT 25,690 17,261 12,978 5,200 21,340 16,045 12,214 63.93%
Tax -8,446 -2,937 -4,206 -1,108 -6,590 -6,501 -3,780 70.66%
NP 17,244 14,324 8,772 4,092 14,750 9,544 8,434 60.88%
-
NP to SH 21,082 15,405 8,892 3,412 16,570 11,462 8,632 81.06%
-
Tax Rate 32.88% 17.02% 32.41% 21.31% 30.88% 40.52% 30.95% -
Total Cost 252,812 224,602 168,948 147,692 152,215 130,568 123,344 61.14%
-
Net Worth 331,569 266,865 260,697 243,104 247,771 241,866 233,495 26.25%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 331,569 266,865 260,697 243,104 247,771 241,866 233,495 26.25%
NOSH 820,311 802,361 808,363 775,454 708,119 676,929 616,571 20.90%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.39% 6.00% 4.94% 2.70% 8.83% 6.81% 6.40% -
ROE 6.36% 5.77% 3.41% 1.40% 6.69% 4.74% 3.70% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.92 29.78 21.99 19.57 23.58 20.70 21.37 33.27%
EPS 2.57 1.92 1.10 0.44 2.34 1.69 1.40 49.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4042 0.3326 0.3225 0.3135 0.3499 0.3573 0.3787 4.42%
Adjusted Per Share Value based on latest NOSH - 775,454
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.25 48.00 35.70 30.49 33.54 28.15 26.47 61.13%
EPS 4.24 3.09 1.79 0.69 3.33 2.30 1.73 81.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6661 0.5361 0.5237 0.4884 0.4978 0.4859 0.4691 26.25%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.59 0.575 0.625 0.58 0.60 0.64 0.74 -
P/RPS 1.79 1.93 2.84 2.96 2.54 3.09 3.46 -35.47%
P/EPS 22.96 29.95 56.82 131.82 25.64 37.80 52.86 -42.55%
EY 4.36 3.34 1.76 0.76 3.90 2.65 1.89 74.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.73 1.94 1.85 1.71 1.79 1.95 -17.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 02/11/15 28/08/15 29/05/15 27/02/15 28/11/14 27/08/14 -
Price 0.56 0.615 0.59 0.58 0.57 0.59 0.68 -
P/RPS 1.70 2.07 2.68 2.96 2.42 2.85 3.18 -34.05%
P/EPS 21.79 32.03 53.64 131.82 24.36 34.84 48.57 -41.31%
EY 4.59 3.12 1.86 0.76 4.11 2.87 2.06 70.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.85 1.83 1.85 1.63 1.65 1.80 -15.78%

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