[DESTINI] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
02-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 159.87%
YoY- 34.4%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 190,363 81,752 270,056 179,195 88,860 37,946 166,965 9.14%
PBT 21,438 9,618 25,690 12,946 6,489 1,300 21,340 0.30%
Tax -6,112 -2,888 -8,446 -2,203 -2,103 -277 -6,590 -4.90%
NP 15,326 6,730 17,244 10,743 4,386 1,023 14,750 2.58%
-
NP to SH 16,064 7,165 21,082 11,554 4,446 853 16,570 -2.04%
-
Tax Rate 28.51% 30.03% 32.88% 17.02% 32.41% 21.31% 30.88% -
Total Cost 175,037 75,022 252,812 168,452 84,474 36,923 152,215 9.77%
-
Net Worth 378,850 357,790 331,569 266,865 260,697 243,104 247,771 32.75%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 378,850 357,790 331,569 266,865 260,697 243,104 247,771 32.75%
NOSH 928,554 918,589 820,311 802,361 808,363 775,454 708,119 19.82%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.05% 8.23% 6.39% 6.00% 4.94% 2.70% 8.83% -
ROE 4.24% 2.00% 6.36% 4.33% 1.71% 0.35% 6.69% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.50 8.90 32.92 22.33 10.99 4.89 23.58 -8.91%
EPS 1.73 0.78 2.57 1.44 0.55 0.11 2.34 -18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.3895 0.4042 0.3326 0.3225 0.3135 0.3499 10.79%
Adjusted Per Share Value based on latest NOSH - 807,727
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.14 16.38 54.11 35.91 17.81 7.60 33.46 9.12%
EPS 3.22 1.44 4.22 2.32 0.89 0.17 3.32 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7591 0.7169 0.6644 0.5347 0.5224 0.4871 0.4965 32.74%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.56 0.595 0.59 0.575 0.625 0.58 0.60 -
P/RPS 2.73 6.69 1.79 2.57 5.69 11.85 2.54 4.93%
P/EPS 32.37 76.28 22.96 39.93 113.64 527.27 25.64 16.82%
EY 3.09 1.31 4.36 2.50 0.88 0.19 3.90 -14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.53 1.46 1.73 1.94 1.85 1.71 -13.75%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 08/08/16 30/05/16 29/02/16 02/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.655 0.61 0.56 0.615 0.59 0.58 0.57 -
P/RPS 3.19 6.85 1.70 2.75 5.37 11.85 2.42 20.24%
P/EPS 37.86 78.21 21.79 42.71 107.27 527.27 24.36 34.21%
EY 2.64 1.28 4.59 2.34 0.93 0.19 4.11 -25.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.57 1.39 1.85 1.83 1.85 1.63 -0.82%

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