[DESTINI] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 28.38%
YoY- 101.62%
Quarter Report
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 87,715 58,818 26,072 175,023 139,615 116,881 86,542 0.90%
PBT -2,392 -693 438 7,916 4,671 4,476 1,502 -
Tax 0 0 0 -4,792 -1,578 -1,892 -115 -
NP -2,392 -693 438 3,124 3,093 2,584 1,387 -
-
NP to SH -2,335 -730 556 3,076 2,396 2,278 1,118 -
-
Tax Rate - - 0.00% 60.54% 33.78% 42.27% 7.66% -
Total Cost 90,107 59,511 25,634 171,899 136,522 114,297 85,155 3.83%
-
Net Worth 155,872 160,198 161,695 171,011 139,345 134,098 133,461 10.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 155,872 160,198 161,695 171,011 139,345 134,098 133,461 10.89%
NOSH 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 1,518,666 1,525,276 5.94%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -2.73% -1.18% 1.68% 1.78% 2.22% 2.21% 1.60% -
ROE -1.50% -0.46% 0.34% 1.80% 1.72% 1.70% 0.84% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.27 3.54 1.57 10.52 11.34 7.70 5.67 -4.75%
EPS -0.14 -0.04 0.03 0.20 0.17 0.15 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.0963 0.0972 0.1028 0.1132 0.0883 0.0875 4.66%
Adjusted Per Share Value based on latest NOSH - 1,663,531
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.58 11.79 5.22 35.07 27.98 23.42 17.34 0.91%
EPS -0.47 -0.15 0.11 0.62 0.48 0.46 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3123 0.321 0.324 0.3427 0.2792 0.2687 0.2674 10.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.07 0.13 0.18 0.18 0.30 0.195 0.23 -
P/RPS 1.33 3.68 11.48 1.71 2.65 2.53 4.05 -52.36%
P/EPS -49.87 -296.25 538.55 97.35 154.13 130.00 313.79 -
EY -2.01 -0.34 0.19 1.03 0.65 0.77 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.35 1.85 1.75 2.65 2.21 2.63 -56.64%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 26/11/21 26/08/21 31/05/21 -
Price 0.075 0.10 0.165 0.19 0.195 0.215 0.205 -
P/RPS 1.42 2.83 10.53 1.81 1.72 2.79 3.61 -46.28%
P/EPS -53.43 -227.88 493.67 102.75 100.18 143.33 279.68 -
EY -1.87 -0.44 0.20 0.97 1.00 0.70 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.04 1.70 1.85 1.72 2.43 2.34 -51.07%

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