[DESTINI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 64.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 85,856 72,175 53,061 35,843 19,234 67,950 52,708 38.39%
PBT 20,443 18,301 14,011 8,727 4,885 12,706 9,990 61.11%
Tax -7,159 -5,977 -4,703 -2,475 -1,084 -8,216 -7,305 -1.33%
NP 13,284 12,324 9,308 6,252 3,801 4,490 2,685 190.06%
-
NP to SH 13,284 12,324 9,308 6,252 3,801 9,013 7,208 50.26%
-
Tax Rate 35.02% 32.66% 33.57% 28.36% 22.19% 64.66% 73.12% -
Total Cost 72,572 59,851 43,753 29,591 15,433 63,460 50,023 28.12%
-
Net Worth 62,053 60,540 57,511 56,835 54,366 13,344 12,453 191.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 62,053 60,540 57,511 56,835 54,366 13,344 12,453 191.45%
NOSH 79,975 79,974 79,965 79,948 80,021 21,107 21,106 142.85%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.47% 17.08% 17.54% 17.44% 19.76% 6.61% 5.09% -
ROE 21.41% 20.36% 16.18% 11.00% 6.99% 67.54% 57.88% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 107.35 90.25 66.35 44.83 24.04 321.92 249.72 -43.01%
EPS 16.61 15.41 11.64 7.82 4.75 42.70 34.15 -38.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7759 0.757 0.7192 0.7109 0.6794 0.6322 0.59 20.01%
Adjusted Per Share Value based on latest NOSH - 80,098
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.20 14.46 10.63 7.18 3.85 13.62 10.56 38.39%
EPS 2.66 2.47 1.87 1.25 0.76 1.81 1.44 50.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1243 0.1213 0.1152 0.1139 0.1089 0.0267 0.025 191.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 01/09/05 31/05/05 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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