[DESTINI] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -132.89%
YoY- 68.64%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 13,200 12,292 8,380 1,059 10,768 16,211 9,481 24.60%
PBT 749 350 1,436 -513 1,506 4,392 1,941 -46.90%
Tax 0 0 0 68 -153 0 0 -
NP 749 350 1,436 -445 1,353 4,392 1,941 -46.90%
-
NP to SH 749 350 1,436 -445 1,353 4,392 1,941 -46.90%
-
Tax Rate 0.00% 0.00% 0.00% - 10.16% 0.00% 0.00% -
Total Cost 12,451 11,942 6,944 1,504 9,415 11,819 7,540 39.58%
-
Net Worth 18,508 17,332 17,040 15,749 16,316 14,944 1,053,571 -93.19%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 18,508 17,332 17,040 15,749 16,316 14,944 1,053,571 -93.19%
NOSH 144,038 79,545 79,777 79,464 80,059 80,000 79,876 47.99%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.67% 2.85% 17.14% -42.02% 12.57% 27.09% 20.47% -
ROE 4.05% 2.02% 8.43% -2.83% 8.29% 29.39% 0.18% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.16 15.45 10.50 1.33 13.45 20.26 11.87 -15.82%
EPS 0.52 0.44 1.80 -0.56 1.69 5.49 2.43 -64.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1285 0.2179 0.2136 0.1982 0.2038 0.1868 13.19 -95.39%
Adjusted Per Share Value based on latest NOSH - 79,464
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.65 2.47 1.68 0.21 2.16 3.26 1.90 24.75%
EPS 0.15 0.07 0.29 -0.09 0.27 0.88 0.39 -47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0348 0.0342 0.0316 0.0328 0.03 2.1166 -93.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.25 0.25 0.25 0.255 0.255 0.255 -
P/RPS 3.38 1.62 2.38 18.76 1.90 1.26 2.15 35.09%
P/EPS 59.62 56.82 13.89 -44.64 15.09 4.64 10.49 217.47%
EY 1.68 1.76 7.20 -2.24 6.63 21.53 9.53 -68.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.15 1.17 1.26 1.25 1.37 0.02 2318.43%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 25/05/12 29/02/12 25/11/11 23/08/11 31/05/11 -
Price 0.33 0.36 0.25 0.25 0.25 0.255 0.255 -
P/RPS 3.60 2.33 2.38 18.76 1.86 1.26 2.15 40.87%
P/EPS 63.46 81.82 13.89 -44.64 14.79 4.64 10.49 230.92%
EY 1.58 1.22 7.20 -2.24 6.76 21.53 9.53 -69.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.65 1.17 1.26 1.23 1.37 0.02 2424.02%

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