[DESTINI] QoQ Quarter Result on 30-Sep-2009 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -365.49%
YoY- 66.13%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 16,406 7,869 12,701 12,608 12,456 11,212 9,534 43.74%
PBT 267 223 599 -2,917 181 2,162 1,170 -62.75%
Tax -9 160 -160 355 784 -1,197 -304 -90.49%
NP 258 383 439 -2,562 965 965 866 -55.49%
-
NP to SH 258 383 438 -2,562 965 965 866 -55.49%
-
Tax Rate 3.37% -71.75% 26.71% - -433.15% 55.37% 25.98% -
Total Cost 16,148 7,486 12,262 15,170 11,491 10,247 8,668 51.57%
-
Net Worth 22,824 22,333 21,907 21,584 0 19,499 18,723 14.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 22,824 22,333 21,907 21,584 0 19,499 18,723 14.15%
NOSH 80,625 79,791 79,636 80,062 80,150 79,752 80,185 0.36%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.57% 4.87% 3.46% -20.32% 7.75% 8.61% 9.08% -
ROE 1.13% 1.71% 2.00% -11.87% 0.00% 4.95% 4.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.35 9.86 15.95 15.75 15.54 14.06 11.89 43.22%
EPS 0.32 0.48 0.55 -3.20 1.21 1.21 1.08 -55.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2831 0.2799 0.2751 0.2696 0.00 0.2445 0.2335 13.74%
Adjusted Per Share Value based on latest NOSH - 80,062
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.29 1.58 2.54 2.53 2.50 2.25 1.91 43.83%
EPS 0.05 0.08 0.09 -0.51 0.19 0.19 0.17 -55.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0448 0.0439 0.0433 0.00 0.0391 0.0375 14.13%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 20/11/09 10/07/09 30/06/09 31/03/09 31/12/08 -
Price 0.255 0.255 0.255 0.25 0.45 0.06 0.14 -
P/RPS 1.25 2.59 1.60 1.59 2.90 0.43 1.18 3.92%
P/EPS 79.69 53.12 46.36 -7.81 37.38 4.96 12.96 236.75%
EY 1.25 1.88 2.16 -12.80 2.68 20.17 7.71 -70.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.93 0.93 0.00 0.25 0.60 31.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 20/11/09 10/07/09 29/05/09 06/03/09 -
Price 0.255 0.255 0.255 0.255 0.25 0.12 0.02 -
P/RPS 1.25 2.59 1.60 1.62 1.61 0.85 0.17 279.51%
P/EPS 79.69 53.12 46.36 -7.97 20.76 9.92 1.85 1137.31%
EY 1.25 1.88 2.16 -12.55 4.82 10.08 54.00 -91.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.93 0.95 0.00 0.49 0.09 366.12%

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