[DESTINI] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 22.58%
YoY- -7.05%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 298,346 286,640 137,573 685,603 577,586 386,683 223,717 21.13%
PBT 378 17,287 9,700 41,761 36,225 20,406 12,980 -90.51%
Tax -268 -3,932 -2,411 -12,411 -11,750 -5,702 -3,794 -82.88%
NP 110 13,355 7,289 29,350 24,475 14,704 9,186 -94.75%
-
NP to SH 244 13,378 7,748 30,674 25,023 16,179 10,049 -91.59%
-
Tax Rate 70.90% 22.75% 24.86% 29.72% 32.44% 27.94% 29.23% -
Total Cost 298,236 273,285 130,284 656,253 553,111 371,979 214,531 24.53%
-
Net Worth 508,070 520,431 514,886 509,225 504,604 496,055 489,397 2.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 508,070 520,431 514,886 509,225 504,604 496,055 489,397 2.52%
NOSH 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,057 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.04% 4.66% 5.30% 4.28% 4.24% 3.80% 4.11% -
ROE 0.05% 2.57% 1.50% 6.02% 4.96% 3.26% 2.05% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.83 24.81 11.91 59.35 50.00 33.47 19.37 21.13%
EPS 0.02 1.16 0.67 2.66 2.17 1.40 0.87 -91.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4398 0.4505 0.4457 0.4408 0.4368 0.4294 0.4237 2.51%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 59.78 57.44 27.57 137.38 115.73 77.48 44.83 21.12%
EPS 0.05 2.68 1.55 6.15 5.01 3.24 2.01 -91.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0181 1.0428 1.0317 1.0204 1.0111 0.994 0.9806 2.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.295 0.245 0.475 0.52 0.565 0.695 0.75 -
P/RPS 1.14 0.99 3.99 0.88 1.13 2.08 3.87 -55.69%
P/EPS 1,396.69 21.16 70.82 19.58 26.08 49.63 86.21 539.18%
EY 0.07 4.73 1.41 5.11 3.83 2.02 1.16 -84.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 1.07 1.18 1.29 1.62 1.77 -47.64%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 07/12/18 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 31/05/17 -
Price 0.135 0.295 0.21 0.59 0.43 0.605 0.71 -
P/RPS 0.52 1.19 1.76 0.99 0.86 1.81 3.67 -72.78%
P/EPS 639.16 25.47 31.31 22.22 19.85 43.20 81.61 293.88%
EY 0.16 3.93 3.19 4.50 5.04 2.31 1.23 -74.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.65 0.47 1.34 0.98 1.41 1.68 -67.55%

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