[DESTINI] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 321.22%
YoY- 191.64%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 81,752 90,861 90,336 50,914 37,946 61,881 39,195 63.17%
PBT 9,618 12,742 6,457 5,189 1,300 9,306 5,926 38.06%
Tax -2,888 -6,242 -100 -1,826 -277 -1,712 -2,986 -2.19%
NP 6,730 6,500 6,357 3,363 1,023 7,594 2,940 73.60%
-
NP to SH 7,165 9,527 7,108 3,593 853 7,975 4,280 40.94%
-
Tax Rate 30.03% 48.99% 1.55% 35.19% 21.31% 18.40% 50.39% -
Total Cost 75,022 84,361 83,979 47,551 36,923 54,287 36,255 62.31%
-
Net Worth 357,790 350,073 268,650 257,498 243,104 279,045 283,193 16.85%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 357,790 350,073 268,650 257,498 243,104 279,045 283,193 16.85%
NOSH 918,589 866,090 807,727 798,444 775,454 797,500 792,592 10.32%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 8.23% 7.15% 7.04% 6.61% 2.70% 12.27% 7.50% -
ROE 2.00% 2.72% 2.65% 1.40% 0.35% 2.86% 1.51% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.90 10.49 11.18 6.38 4.89 7.76 4.95 47.80%
EPS 0.78 1.10 0.88 0.45 0.11 1.00 0.54 27.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3895 0.4042 0.3326 0.3225 0.3135 0.3499 0.3573 5.91%
Adjusted Per Share Value based on latest NOSH - 798,444
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 16.42 18.25 18.15 10.23 7.62 12.43 7.87 63.20%
EPS 1.44 1.91 1.43 0.72 0.17 1.60 0.86 40.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7188 0.7033 0.5397 0.5173 0.4884 0.5606 0.5689 16.85%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.595 0.59 0.575 0.625 0.58 0.60 0.64 -
P/RPS 6.69 5.62 5.14 9.80 11.85 7.73 12.94 -35.55%
P/EPS 76.28 53.64 65.34 138.89 527.27 60.00 118.52 -25.43%
EY 1.31 1.86 1.53 0.72 0.19 1.67 0.84 34.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.46 1.73 1.94 1.85 1.71 1.79 -9.92%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 02/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.61 0.56 0.615 0.59 0.58 0.57 0.59 -
P/RPS 6.85 5.34 5.50 9.25 11.85 7.35 11.93 -30.89%
P/EPS 78.21 50.91 69.89 131.11 527.27 57.00 109.26 -19.96%
EY 1.28 1.96 1.43 0.76 0.19 1.75 0.92 24.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.39 1.85 1.83 1.85 1.63 1.65 -3.25%

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