[DESTINI] QoQ Quarter Result on 31-Dec-2024 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
31-Dec-2024 [#2]
Profit Trend
QoQ- 13.97%
YoY- 254.37%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 83,561 78,985 31,743 21,679 28,215 22,032 37,808 69.26%
PBT 8,555 7,616 -97,970 -26,408 -4,061 -7,582 3,231 90.82%
Tax -470 -936 787 613 -383 483 -1,500 -53.70%
NP 8,085 6,680 -97,183 -25,795 -4,444 -7,099 1,731 178.11%
-
NP to SH 6,070 5,326 -97,212 -23,407 -3,932 -6,801 1,733 129.76%
-
Tax Rate 5.49% 12.29% - - - - 46.43% -
Total Cost 75,476 72,305 128,926 47,474 32,659 29,131 36,077 63.21%
-
Net Worth 133,838 126,511 80,515 190,470 109,626 113,785 120,273 7.34%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 133,838 126,511 80,515 190,470 109,626 113,785 120,273 7.34%
NOSH 497,540 499,059 499,059 4,990,594 1,663,531 1,663,531 1,663,531 -55.11%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 9.68% 8.46% -306.16% -118.99% -15.75% -32.22% 4.58% -
ROE 4.54% 4.21% -120.74% -12.29% -3.59% -5.98% 1.44% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 16.79 15.83 24.56 1.44 1.70 1.32 2.27 277.32%
EPS 1.22 1.07 -75.21 -1.55 -0.24 -0.41 0.10 425.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2535 0.6229 0.1262 0.0659 0.0684 0.0723 139.15%
Adjusted Per Share Value based on latest NOSH - 497,540
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 16.79 15.88 6.38 4.36 5.67 4.43 7.60 69.21%
EPS 1.22 1.07 -19.54 -4.70 -0.79 -1.37 0.35 129.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2543 0.1618 0.3828 0.2203 0.2287 0.2417 7.36%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 0.325 0.285 0.295 0.03 0.10 0.105 0.09 -
P/RPS 1.94 1.80 1.20 2.09 5.90 7.93 3.96 -37.72%
P/EPS 26.64 26.71 -0.39 -1.93 -42.31 -25.68 86.39 -54.19%
EY 3.75 3.74 -254.94 -51.70 -2.36 -3.89 1.16 117.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.12 0.47 0.24 1.52 1.54 1.24 -1.61%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 23/01/25 04/11/24 30/08/24 31/05/24 29/02/24 23/11/23 29/08/23 -
Price 0.355 0.325 0.21 0.025 0.05 0.11 0.085 -
P/RPS 2.11 2.05 0.86 1.74 2.95 8.31 3.74 -31.60%
P/EPS 29.10 30.45 -0.28 -1.61 -21.15 -26.91 81.59 -49.55%
EY 3.44 3.28 -358.13 -62.03 -4.73 -3.72 1.23 97.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 0.34 0.20 0.76 1.61 1.18 7.72%

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