[DESTINI] QoQ Quarter Result on 30-Jun-2006 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- -1.31%
YoY- 67.09%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 13,021 18,908 13,681 19,114 17,218 16,609 19,234 -22.91%
PBT 1,802 3,583 2,142 4,290 5,284 3,842 4,885 -48.59%
Tax 18 -1,395 -1,182 -1,274 -2,228 -1,391 -1,084 -
NP 1,820 2,188 960 3,016 3,056 2,451 3,801 -38.82%
-
NP to SH 1,820 2,188 960 3,016 3,056 2,451 3,801 -38.82%
-
Tax Rate -1.00% 38.93% 55.18% 29.70% 42.17% 36.21% 22.19% -
Total Cost 11,201 16,720 12,721 16,098 14,162 14,158 15,433 -19.25%
-
Net Worth 66,725 64,937 62,071 60,560 57,536 56,941 54,366 14.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 66,725 64,937 62,071 60,560 57,536 56,941 54,366 14.64%
NOSH 79,824 79,854 79,999 80,000 80,000 80,098 80,021 -0.16%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.98% 11.57% 7.02% 15.78% 17.75% 14.76% 19.76% -
ROE 2.73% 3.37% 1.55% 4.98% 5.31% 4.30% 6.99% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.31 23.68 17.10 23.89 21.52 20.74 24.04 -22.80%
EPS 2.28 2.74 1.20 3.77 3.82 3.06 4.75 -38.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8359 0.8132 0.7759 0.757 0.7192 0.7109 0.6794 14.83%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.61 3.79 2.74 3.83 3.45 3.33 3.85 -22.84%
EPS 0.36 0.44 0.19 0.60 0.61 0.49 0.76 -39.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1301 0.1244 0.1213 0.1153 0.1141 0.1089 14.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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