[DESTINI] QoQ Quarter Result on 30-Sep-2010

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010
Profit Trend
QoQ- -3673.64%
YoY- -259.88%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,211 9,481 2,685 7,149 16,406 7,869 12,701 17.71%
PBT 4,392 1,941 -1,419 -8,567 267 223 599 278.79%
Tax 0 0 0 -653 -9 160 -160 -
NP 4,392 1,941 -1,419 -9,220 258 383 439 366.26%
-
NP to SH 4,392 1,941 -1,419 -9,220 258 383 438 366.97%
-
Tax Rate 0.00% 0.00% - - 3.37% -71.75% 26.71% -
Total Cost 11,819 7,540 4,104 16,369 16,148 7,486 12,262 -2.42%
-
Net Worth 14,944 1,053,571 863,425 13,426 22,824 22,333 21,907 -22.56%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 14,944 1,053,571 863,425 13,426 22,824 22,333 21,907 -22.56%
NOSH 80,000 79,876 80,169 79,965 80,625 79,791 79,636 0.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.09% 20.47% -52.85% -128.97% 1.57% 4.87% 3.46% -
ROE 29.39% 0.18% -0.16% -68.67% 1.13% 1.71% 2.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.26 11.87 3.35 8.94 20.35 9.86 15.95 17.33%
EPS 5.49 2.43 -1.77 -11.53 0.32 0.48 0.55 365.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1868 13.19 10.77 0.1679 0.2831 0.2799 0.2751 -22.80%
Adjusted Per Share Value based on latest NOSH - 79,965
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.25 1.90 0.54 1.43 3.29 1.58 2.54 17.91%
EPS 0.88 0.39 -0.28 -1.85 0.05 0.08 0.09 359.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 2.1111 1.7301 0.0269 0.0457 0.0448 0.0439 -22.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 20/11/09 -
Price 0.255 0.255 0.255 0.255 0.255 0.255 0.255 -
P/RPS 1.26 2.15 7.61 2.85 1.25 2.59 1.60 -14.75%
P/EPS 4.64 10.49 -14.41 -2.21 79.69 53.12 46.36 -78.53%
EY 21.53 9.53 -6.94 -45.22 1.25 1.88 2.16 365.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.02 0.02 1.52 0.90 0.91 0.93 29.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 31/05/11 28/02/11 14/12/10 30/08/10 31/05/10 25/02/10 -
Price 0.255 0.255 0.255 0.255 0.255 0.255 0.255 -
P/RPS 1.26 2.15 7.61 2.85 1.25 2.59 1.60 -14.75%
P/EPS 4.64 10.49 -14.41 -2.21 79.69 53.12 46.36 -78.53%
EY 21.53 9.53 -6.94 -45.22 1.25 1.88 2.16 365.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.02 0.02 1.52 0.90 0.91 0.93 29.55%

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