[DESTINI] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
08-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 24.2%
YoY- 147.68%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 223,717 115,441 48,621 108,611 81,752 90,861 90,336 82.94%
PBT 12,980 20,997 3,896 11,821 9,618 12,742 6,457 59.21%
Tax -3,794 -9,058 -13 -3,224 -2,888 -6,242 -100 1026.60%
NP 9,186 11,939 3,883 8,597 6,730 6,500 6,357 27.78%
-
NP to SH 10,049 11,985 4,953 8,899 7,165 9,527 7,108 25.93%
-
Tax Rate 29.23% 43.14% 0.33% 27.27% 30.03% 48.99% 1.55% -
Total Cost 214,531 103,502 44,738 100,014 75,022 84,361 83,979 86.76%
-
Net Worth 489,397 491,268 469,824 378,207 357,790 350,073 268,650 49.10%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 489,397 491,268 469,824 378,207 357,790 350,073 268,650 49.10%
NOSH 1,155,057 1,155,230 989,730 926,979 918,589 866,090 807,727 26.90%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.11% 10.34% 7.99% 7.92% 8.23% 7.15% 7.04% -
ROE 2.05% 2.44% 1.05% 2.35% 2.00% 2.72% 2.65% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 19.37 11.29 4.91 11.72 8.90 10.49 11.18 44.20%
EPS 0.87 1.17 0.50 0.96 0.78 1.10 0.88 -0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4237 0.4805 0.4747 0.408 0.3895 0.4042 0.3326 17.49%
Adjusted Per Share Value based on latest NOSH - 926,979
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 44.83 23.13 9.74 21.76 16.38 18.21 18.10 82.95%
EPS 2.01 2.40 0.99 1.78 1.44 1.91 1.42 26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9806 0.9844 0.9414 0.7578 0.7169 0.7015 0.5383 49.10%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.75 0.60 0.84 0.56 0.595 0.59 0.575 -
P/RPS 3.87 5.31 17.10 4.78 6.69 5.62 5.14 -17.22%
P/EPS 86.21 51.18 167.85 58.33 76.28 53.64 65.34 20.27%
EY 1.16 1.95 0.60 1.71 1.31 1.86 1.53 -16.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.25 1.77 1.37 1.53 1.46 1.73 1.53%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 27/02/17 22/11/16 08/08/16 30/05/16 29/02/16 02/11/15 -
Price 0.71 0.75 0.785 0.655 0.61 0.56 0.615 -
P/RPS 3.67 6.64 15.98 5.59 6.85 5.34 5.50 -23.62%
P/EPS 81.61 63.98 156.86 68.23 78.21 50.91 69.89 10.87%
EY 1.23 1.56 0.64 1.47 1.28 1.96 1.43 -9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.56 1.65 1.61 1.57 1.39 1.85 -6.21%

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