[DESTINI] QoQ Cumulative Quarter Result on 31-Dec-2010

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010
Profit Trend
QoQ- -59.14%
YoY- -3050.8%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 36,460 25,692 9,481 46,800 44,125 36,976 20,570 46.40%
PBT 7,839 6,333 1,941 -12,331 -7,478 1,089 822 349.08%
Tax -153 0 0 -623 -662 -9 0 -
NP 7,686 6,333 1,941 -12,954 -8,140 1,080 822 343.22%
-
NP to SH 7,686 6,333 1,941 -12,954 -8,140 1,080 822 343.22%
-
Tax Rate 1.95% 0.00% 0.00% - - 0.83% 0.00% -
Total Cost 28,774 19,359 7,540 59,754 52,265 35,896 19,748 28.49%
-
Net Worth 16,311 14,950 1,059,258 863,425 13,438 22,648 22,337 -18.89%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 16,311 14,950 1,059,258 863,425 13,438 22,648 22,337 -18.89%
NOSH 80,038 80,032 80,307 80,169 80,039 79,999 79,805 0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.08% 24.65% 20.47% -27.68% -18.45% 2.92% 4.00% -
ROE 47.12% 42.36% 0.18% -1.50% -60.57% 4.77% 3.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.55 32.10 11.81 58.38 55.13 46.22 25.78 46.10%
EPS 9.61 7.92 2.43 -16.19 -10.17 1.35 1.03 342.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2038 0.1868 13.19 10.77 0.1679 0.2831 0.2799 -19.04%
Adjusted Per Share Value based on latest NOSH - 80,169
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.31 5.15 1.90 9.38 8.84 7.41 4.12 46.50%
EPS 1.54 1.27 0.39 -2.60 -1.63 0.22 0.16 351.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.03 2.1225 1.7301 0.0269 0.0454 0.0448 -18.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.255 0.255 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.56 0.79 2.16 0.44 0.46 0.55 0.99 -31.57%
P/EPS 2.66 3.22 10.55 -1.58 -2.51 18.89 24.76 -77.37%
EY 37.66 31.03 9.48 -63.37 -39.88 5.29 4.04 342.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.37 0.02 0.02 1.52 0.90 0.91 23.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 31/05/11 28/02/11 14/12/10 30/08/10 31/05/10 -
Price 0.25 0.255 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.55 0.79 2.16 0.44 0.46 0.55 0.99 -32.39%
P/EPS 2.60 3.22 10.55 -1.58 -2.51 18.89 24.76 -77.71%
EY 38.41 31.03 9.48 -63.37 -39.88 5.29 4.04 348.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.37 0.02 0.02 1.52 0.90 0.91 22.22%

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