[DESTINI] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 94.99%
YoY- -1954.56%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 136,894 123,515 64,307 34,047 297,157 220,494 129,561 3.72%
PBT -190,226 -27,484 -27,859 -11,740 -236,019 3,167 2,423 -
Tax 0 0 0 -7 -112 -645 -887 -
NP -190,226 -27,484 -27,859 -11,747 -236,131 2,522 1,536 -
-
NP to SH -190,063 -27,164 -27,668 -11,795 -235,440 1,825 1,127 -
-
Tax Rate - - - - - 20.37% 36.61% -
Total Cost 327,120 150,999 92,166 45,794 533,288 217,972 128,025 86.36%
-
Net Worth 131,857 261,177 237,430 255,800 277,154 508,301 507,839 -59.13%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 131,857 261,177 237,430 255,800 277,154 508,301 507,839 -59.13%
NOSH 1,525,276 1,386,276 1,230,230 1,230,230 1,180,230 1,155,230 1,155,230 20.25%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -138.96% -22.25% -43.32% -34.50% -79.46% 1.14% 1.19% -
ROE -144.14% -10.40% -11.65% -4.61% -84.95% 0.36% 0.22% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.58 9.96 5.34 2.82 25.71 19.09 11.22 -9.95%
EPS -14.59 -2.16 -2.27 -0.98 -20.38 0.16 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0923 0.2106 0.197 0.212 0.2398 0.44 0.4396 -64.50%
Adjusted Per Share Value based on latest NOSH - 1,230,230
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 27.50 24.81 12.92 6.84 59.70 44.30 26.03 3.71%
EPS -38.18 -5.46 -5.56 -2.37 -47.30 0.37 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2649 0.5247 0.477 0.5139 0.5568 1.0212 1.0203 -59.13%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.27 0.25 0.13 0.12 0.235 0.19 0.245 -
P/RPS 2.82 2.51 2.44 4.25 0.91 1.00 2.18 18.62%
P/EPS -2.03 -11.41 -5.66 -12.28 -1.15 120.27 251.14 -
EY -49.28 -8.76 -17.66 -8.15 -86.68 0.83 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 1.19 0.66 0.57 0.98 0.43 0.56 199.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/03/21 27/11/20 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 -
Price 0.25 0.27 0.275 0.13 0.18 0.21 0.22 -
P/RPS 2.61 2.71 5.15 4.61 0.70 1.10 1.96 20.93%
P/EPS -1.88 -12.33 -11.98 -13.30 -0.88 132.93 225.51 -
EY -53.22 -8.11 -8.35 -7.52 -113.17 0.75 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.28 1.40 0.61 0.75 0.48 0.50 206.97%

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