[DESTINI] QoQ Quarter Result on 30-Sep-2023 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -492.44%
YoY- -323.74%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 31,743 21,679 28,215 22,032 37,808 19,375 98,650 -53.07%
PBT -97,970 -26,408 -4,061 -7,582 3,231 -7,331 -32,286 109.73%
Tax 787 613 -383 483 -1,500 0 172 175.86%
NP -97,183 -25,795 -4,444 -7,099 1,731 -7,331 -32,114 109.35%
-
NP to SH -97,212 -23,407 -3,932 -6,801 1,733 -7,193 -29,653 120.84%
-
Tax Rate - - - - 46.43% - - -
Total Cost 128,926 47,474 32,659 29,131 36,077 26,706 130,764 -0.94%
-
Net Worth 80,515 190,470 109,626 113,785 120,273 117,778 123,933 -25.00%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 80,515 190,470 109,626 113,785 120,273 117,778 123,933 -25.00%
NOSH 499,059 4,990,594 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 -55.21%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -306.16% -118.99% -15.75% -32.22% 4.58% -37.84% -32.55% -
ROE -120.74% -12.29% -3.59% -5.98% 1.44% -6.11% -23.93% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 24.56 1.44 1.70 1.32 2.27 1.16 5.93 158.12%
EPS -75.21 -1.55 -0.24 -0.41 0.10 -0.43 -1.78 1115.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6229 0.1262 0.0659 0.0684 0.0723 0.0708 0.0745 312.48%
Adjusted Per Share Value based on latest NOSH - 1,663,531
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.36 4.34 5.65 4.41 7.58 3.88 19.77 -53.08%
EPS -19.48 -4.69 -0.79 -1.36 0.35 -1.44 -5.94 120.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1613 0.3817 0.2197 0.228 0.241 0.236 0.2483 -25.01%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.295 0.03 0.10 0.105 0.09 0.08 0.08 -
P/RPS 1.20 2.09 5.90 7.93 3.96 6.87 1.35 -7.55%
P/EPS -0.39 -1.93 -42.31 -25.68 86.39 -18.50 -4.49 -80.41%
EY -254.94 -51.70 -2.36 -3.89 1.16 -5.40 -22.28 408.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.24 1.52 1.54 1.24 1.13 1.07 -42.24%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 31/05/24 29/02/24 23/11/23 29/08/23 30/05/23 28/02/23 -
Price 0.21 0.025 0.05 0.11 0.085 0.08 0.075 -
P/RPS 0.86 1.74 2.95 8.31 3.74 6.87 1.26 -22.49%
P/EPS -0.28 -1.61 -21.15 -26.91 81.59 -18.50 -4.21 -83.61%
EY -358.13 -62.03 -4.73 -3.72 1.23 -5.40 -23.77 511.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.76 1.61 1.18 1.13 1.01 -51.64%

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