[DESTINI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -5.79%
YoY- 155.9%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 33,871 20,671 8,380 37,519 36,460 25,692 9,481 133.15%
PBT 2,535 1,786 1,436 7,326 7,839 6,333 1,941 19.42%
Tax 0 0 0 -85 -153 0 0 -
NP 2,535 1,786 1,436 7,241 7,686 6,333 1,941 19.42%
-
NP to SH 2,535 1,786 1,436 7,241 7,686 6,333 1,941 19.42%
-
Tax Rate 0.00% 0.00% 0.00% 1.16% 1.95% 0.00% 0.00% -
Total Cost 31,336 18,885 6,944 30,278 28,774 19,359 7,540 157.82%
-
Net Worth 9,811 17,451 17,040 15,642 16,311 14,950 1,059,258 -95.55%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 9,811 17,451 17,040 15,642 16,311 14,950 1,059,258 -95.55%
NOSH 76,355 80,089 79,777 79,972 80,038 80,032 80,307 -3.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.48% 8.64% 17.14% 19.30% 21.08% 24.65% 20.47% -
ROE 25.84% 10.23% 8.43% 46.29% 47.12% 42.36% 0.18% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.36 25.81 10.50 46.91 45.55 32.10 11.81 141.05%
EPS 3.32 2.23 1.80 9.05 9.61 7.92 2.43 23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1285 0.2179 0.2136 0.1956 0.2038 0.1868 13.19 -95.39%
Adjusted Per Share Value based on latest NOSH - 79,464
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.79 4.14 1.68 7.52 7.31 5.15 1.90 133.20%
EPS 0.51 0.36 0.29 1.45 1.54 1.27 0.39 19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.035 0.0341 0.0313 0.0327 0.03 2.1225 -95.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.25 0.25 0.25 0.255 0.255 0.255 -
P/RPS 0.70 0.97 2.38 0.53 0.56 0.79 2.16 -52.72%
P/EPS 9.34 11.21 13.89 2.76 2.66 3.22 10.55 -7.77%
EY 10.71 8.92 7.20 36.22 37.66 31.03 9.48 8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.15 1.17 1.28 1.25 1.37 0.02 2318.43%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 25/05/12 29/02/12 25/11/11 23/08/11 31/05/11 -
Price 0.33 0.36 0.25 0.25 0.25 0.255 0.255 -
P/RPS 0.74 1.39 2.38 0.53 0.55 0.79 2.16 -50.94%
P/EPS 9.94 16.14 13.89 2.76 2.60 3.22 10.55 -3.88%
EY 10.06 6.19 7.20 36.22 38.41 31.03 9.48 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.65 1.17 1.28 1.23 1.37 0.02 2424.02%

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