[DESTINI] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 92.74%
YoY- 101.68%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 179,195 88,860 37,946 166,965 105,084 65,889 29,070 235.82%
PBT 12,946 6,489 1,300 21,340 12,034 6,107 4,372 106.07%
Tax -2,203 -2,103 -277 -6,590 -4,876 -1,890 -433 195.52%
NP 10,743 4,386 1,023 14,750 7,158 4,217 3,939 95.08%
-
NP to SH 11,554 4,446 853 16,570 8,597 4,316 3,084 141.02%
-
Tax Rate 17.02% 32.41% 21.31% 30.88% 40.52% 30.95% 9.90% -
Total Cost 168,452 84,474 36,923 152,215 97,926 61,672 25,131 255.09%
-
Net Worth 266,865 260,697 243,104 247,771 241,866 233,495 105,835 85.15%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 266,865 260,697 243,104 247,771 241,866 233,495 105,835 85.15%
NOSH 802,361 808,363 775,454 708,119 676,929 616,571 489,523 38.97%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.00% 4.94% 2.70% 8.83% 6.81% 6.40% 13.55% -
ROE 4.33% 1.71% 0.35% 6.69% 3.55% 1.85% 2.91% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 22.33 10.99 4.89 23.58 15.52 10.69 5.94 141.57%
EPS 1.44 0.55 0.11 2.34 1.27 0.70 0.63 73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.3225 0.3135 0.3499 0.3573 0.3787 0.2162 33.22%
Adjusted Per Share Value based on latest NOSH - 797,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 35.91 17.81 7.60 33.46 21.06 13.20 5.82 236.03%
EPS 2.32 0.89 0.17 3.32 1.72 0.86 0.62 140.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5347 0.5224 0.4871 0.4965 0.4846 0.4679 0.2121 85.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.575 0.625 0.58 0.60 0.64 0.74 0.525 -
P/RPS 2.57 5.69 11.85 2.54 4.12 6.92 8.84 -56.08%
P/EPS 39.93 113.64 527.27 25.64 50.39 105.71 83.33 -38.73%
EY 2.50 0.88 0.19 3.90 1.98 0.95 1.20 63.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.94 1.85 1.71 1.79 1.95 2.43 -20.25%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 02/11/15 28/08/15 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 -
Price 0.615 0.59 0.58 0.57 0.59 0.68 0.65 -
P/RPS 2.75 5.37 11.85 2.42 3.80 6.36 10.95 -60.16%
P/EPS 42.71 107.27 527.27 24.36 46.46 97.14 103.17 -44.42%
EY 2.34 0.93 0.19 4.11 2.15 1.03 0.97 79.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.83 1.85 1.63 1.65 1.80 3.01 -27.68%

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