[DESTINI] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 247.4%
YoY- 198.88%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 50,914 37,946 61,881 39,195 36,819 29,070 35,696 26.79%
PBT 5,189 1,300 9,306 5,926 1,736 4,372 6,554 -14.45%
Tax -1,826 -277 -1,712 -2,986 -1,458 -433 -1,884 -2.06%
NP 3,363 1,023 7,594 2,940 278 3,939 4,670 -19.70%
-
NP to SH 3,593 853 7,975 4,280 1,232 3,084 3,857 -4.62%
-
Tax Rate 35.19% 21.31% 18.40% 50.39% 83.99% 9.90% 28.75% -
Total Cost 47,551 36,923 54,287 36,255 36,541 25,131 31,026 33.03%
-
Net Worth 257,498 243,104 279,045 283,193 274,446 105,835 103,656 83.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 257,498 243,104 279,045 283,193 274,446 105,835 103,656 83.72%
NOSH 798,444 775,454 797,500 792,592 724,705 489,523 482,124 40.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.61% 2.70% 12.27% 7.50% 0.76% 13.55% 13.08% -
ROE 1.40% 0.35% 2.86% 1.51% 0.45% 2.91% 3.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.38 4.89 7.76 4.95 5.08 5.94 7.40 -9.43%
EPS 0.45 0.11 1.00 0.54 0.17 0.63 0.80 -31.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 0.3135 0.3499 0.3573 0.3787 0.2162 0.215 31.13%
Adjusted Per Share Value based on latest NOSH - 792,592
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.23 7.62 12.43 7.87 7.40 5.84 7.17 26.81%
EPS 0.72 0.17 1.60 0.86 0.25 0.62 0.77 -4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5173 0.4884 0.5606 0.5689 0.5514 0.2126 0.2082 83.75%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.625 0.58 0.60 0.64 0.74 0.525 0.43 -
P/RPS 9.80 11.85 7.73 12.94 14.57 8.84 5.81 41.83%
P/EPS 138.89 527.27 60.00 118.52 435.29 83.33 53.75 88.63%
EY 0.72 0.19 1.67 0.84 0.23 1.20 1.86 -46.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.85 1.71 1.79 1.95 2.43 2.00 -2.01%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 -
Price 0.59 0.58 0.57 0.59 0.68 0.65 0.49 -
P/RPS 9.25 11.85 7.35 11.93 13.38 10.95 6.62 25.06%
P/EPS 131.11 527.27 57.00 109.26 400.00 103.17 61.25 66.32%
EY 0.76 0.19 1.75 0.92 0.25 0.97 1.63 -39.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.85 1.63 1.65 1.80 3.01 2.28 -13.66%

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