[DESTINI] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -219.86%
YoY- -197.45%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 57,182 19,375 186,401 87,715 58,818 26,072 175,023 -52.66%
PBT -4,100 -7,331 -34,682 -2,392 -693 438 7,916 -
Tax -1,500 0 418 0 0 0 -4,792 -53.99%
NP -5,600 -7,331 -34,264 -2,392 -693 438 3,124 -
-
NP to SH -5,460 7,193 -31,746 -2,335 -730 556 3,076 -
-
Tax Rate - - - - - 0.00% 60.54% -
Total Cost 62,782 26,706 220,665 90,107 59,511 25,634 171,899 -48.99%
-
Net Worth 120,273 117,778 123,933 155,872 160,198 161,695 171,011 -20.96%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 120,273 117,778 123,933 155,872 160,198 161,695 171,011 -20.96%
NOSH 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -9.79% -37.84% -18.38% -2.73% -1.18% 1.68% 1.78% -
ROE -4.54% 6.11% -25.62% -1.50% -0.46% 0.34% 1.80% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.44 1.16 11.21 5.27 3.54 1.57 10.52 -52.63%
EPS -0.33 -0.43 -1.91 -0.14 -0.04 0.03 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.0708 0.0745 0.0937 0.0963 0.0972 0.1028 -20.96%
Adjusted Per Share Value based on latest NOSH - 1,663,531
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.46 3.88 37.35 17.58 11.79 5.22 35.07 -52.65%
EPS -1.09 1.44 -6.36 -0.47 -0.15 0.11 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.236 0.2483 0.3123 0.321 0.324 0.3427 -20.97%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.09 0.08 0.08 0.07 0.13 0.18 0.18 -
P/RPS 2.62 6.87 0.71 1.33 3.68 11.48 1.71 33.00%
P/EPS -27.42 18.50 -4.19 -49.87 -296.25 538.55 97.35 -
EY -3.65 5.40 -23.85 -2.01 -0.34 0.19 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.13 1.07 0.75 1.35 1.85 1.75 -20.57%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.085 0.08 0.075 0.075 0.10 0.165 0.19 -
P/RPS 2.47 6.87 0.67 1.42 2.83 10.53 1.81 23.10%
P/EPS -25.90 18.50 -3.93 -53.43 -227.88 493.67 102.75 -
EY -3.86 5.40 -25.44 -1.87 -0.44 0.20 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.13 1.01 0.80 1.04 1.70 1.85 -25.96%

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