[DESTINI] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -32357.03%
YoY- 31.34%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 22,733 30,339 86,542 13,379 59,208 30,260 34,047 -23.58%
PBT 195 2,974 1,502 -162,742 376 -16,120 -11,740 -
Tax 313 -1,777 -115 0 0 7 -7 -
NP 508 1,197 1,387 -162,742 376 -16,113 -11,747 -
-
NP to SH 117 1,160 1,118 -162,898 505 -15,873 -11,795 -
-
Tax Rate -160.51% 59.75% 7.66% - 0.00% - - -
Total Cost 22,225 29,142 85,155 176,121 58,832 46,373 45,794 -38.21%
-
Net Worth 139,345 128,034 133,461 131,857 261,177 237,430 255,800 -33.27%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 139,345 128,034 133,461 131,857 261,177 237,430 255,800 -33.27%
NOSH 1,663,531 1,450,000 1,525,276 1,525,276 1,386,276 1,230,230 1,230,230 22.25%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.23% 3.95% 1.60% -1,216.40% 0.64% -53.25% -34.50% -
ROE 0.08% 0.91% 0.84% -123.54% 0.19% -6.69% -4.61% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.85 2.09 5.67 0.94 4.77 2.51 2.82 -24.48%
EPS 0.01 0.08 0.07 -11.40 0.04 -1.32 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.0883 0.0875 0.0923 0.2106 0.197 0.212 -34.15%
Adjusted Per Share Value based on latest NOSH - 1,525,276
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.57 6.10 17.39 2.69 11.89 6.08 6.84 -23.55%
EPS 0.02 0.23 0.22 -32.73 0.10 -3.19 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.2572 0.2681 0.2649 0.5247 0.477 0.5139 -33.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.30 0.195 0.23 0.27 0.25 0.13 0.12 -
P/RPS 16.24 9.32 4.05 28.83 5.24 5.18 4.25 144.21%
P/EPS 3,156.32 243.75 313.79 -2.37 613.94 -9.87 -12.28 -
EY 0.03 0.41 0.32 -42.23 0.16 -10.13 -8.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.21 2.63 2.93 1.19 0.66 0.57 178.29%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 31/05/21 26/03/21 27/11/20 28/08/20 30/06/20 -
Price 0.195 0.215 0.205 0.25 0.27 0.275 0.13 -
P/RPS 10.56 10.28 3.61 26.69 5.66 10.95 4.61 73.68%
P/EPS 2,051.60 268.75 279.68 -2.19 663.06 -20.88 -13.30 -
EY 0.05 0.37 0.36 -45.61 0.15 -4.79 -7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.43 2.34 2.71 1.28 1.40 0.61 99.46%

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