[DESTINI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -523.68%
YoY- -156.24%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 9,534 56,035 33,690 25,783 10,975 67,646 43,158 -63.28%
PBT 1,170 -18,327 -10,816 -1,573 867 9,555 6,255 -67.12%
Tax -304 1,223 1,376 -681 -335 -4,527 -2,007 -71.42%
NP 866 -17,104 -9,440 -2,254 532 5,028 4,248 -65.19%
-
NP to SH 866 -17,055 -9,440 -2,254 532 5,028 4,248 -65.19%
-
Tax Rate 25.98% - - - 38.64% 47.38% 32.09% -
Total Cost 8,668 73,139 43,130 28,037 10,443 62,618 38,910 -63.08%
-
Net Worth 18,723 17,318 24,935 3,970,203 66,150 66,075 65,359 -56.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 18,723 17,318 24,935 3,970,203 66,150 66,075 65,359 -56.37%
NOSH 80,185 79,995 79,999 98,859 79,402 79,936 80,000 0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.08% -30.52% -28.02% -8.74% 4.85% 7.43% 9.84% -
ROE 4.63% -98.48% -37.86% -0.06% 0.80% 7.61% 6.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.89 70.05 42.11 26.08 13.82 84.62 53.95 -63.34%
EPS 1.08 -21.32 -11.80 -2.28 0.67 6.29 5.31 -65.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.2165 0.3117 40.16 0.8331 0.8266 0.817 -56.44%
Adjusted Per Share Value based on latest NOSH - 80,057
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.92 11.26 6.77 5.18 2.20 13.59 8.67 -63.22%
EPS 0.17 -3.43 -1.90 -0.45 0.11 1.01 0.85 -65.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0376 0.0348 0.0501 7.9762 0.1329 0.1327 0.1313 -56.38%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 19/09/08 30/06/08 31/03/08 31/12/07 - - -
Price 0.14 0.27 0.28 0.34 0.96 0.00 0.00 -
P/RPS 1.18 0.39 0.66 1.30 6.95 0.00 0.00 -
P/EPS 12.96 -1.27 -2.37 -14.91 143.28 0.00 0.00 -
EY 7.71 -78.96 -42.14 -6.71 0.70 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.25 0.90 0.01 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 06/03/09 10/12/08 29/08/08 27/05/08 28/02/08 30/11/07 30/08/07 -
Price 0.02 0.15 0.22 0.31 0.40 0.00 0.00 -
P/RPS 0.17 0.21 0.52 1.19 2.89 0.00 0.00 -
P/EPS 1.85 -0.70 -1.86 -13.60 59.70 0.00 0.00 -
EY 54.00 -142.13 -53.64 -7.35 1.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.69 0.71 0.01 0.48 0.00 0.00 -

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