[DESTINI] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -46.79%
YoY- 67.9%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 35,696 18,547 22,733 16,338 22,965 13,200 12,292 103.15%
PBT 6,554 2,705 1,554 3,192 5,633 749 350 601.41%
Tax -1,884 -2 -979 -269 -1,102 0 0 -
NP 4,670 2,703 575 2,923 4,531 749 350 459.90%
-
NP to SH 3,857 1,432 514 2,411 4,531 749 350 393.04%
-
Tax Rate 28.75% 0.07% 63.00% 8.43% 19.56% 0.00% 0.00% -
Total Cost 31,026 15,844 22,158 13,415 18,434 12,451 11,942 88.65%
-
Net Worth 103,656 62,053 60,431 58,750 52,023 18,508 17,332 228.40%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 103,656 62,053 60,431 58,750 52,023 18,508 17,332 228.40%
NOSH 482,124 367,179 367,142 354,558 330,729 144,038 79,545 231.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.08% 14.57% 2.53% 17.89% 19.73% 5.67% 2.85% -
ROE 3.72% 2.31% 0.85% 4.10% 8.71% 4.05% 2.02% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.40 5.05 6.19 4.61 6.94 9.16 15.45 -38.70%
EPS 0.80 0.39 0.14 0.68 1.37 0.52 0.44 48.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.169 0.1646 0.1657 0.1573 0.1285 0.2179 -0.88%
Adjusted Per Share Value based on latest NOSH - 354,558
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.17 3.73 4.57 3.28 4.61 2.65 2.47 103.09%
EPS 0.77 0.29 0.10 0.48 0.91 0.15 0.07 392.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2082 0.1247 0.1214 0.118 0.1045 0.0372 0.0348 228.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.43 0.38 0.325 0.32 0.33 0.31 0.25 -
P/RPS 5.81 7.52 5.25 6.94 4.75 3.38 1.62 133.75%
P/EPS 53.75 97.44 232.14 47.06 24.09 59.62 56.82 -3.62%
EY 1.86 1.03 0.43 2.13 4.15 1.68 1.76 3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.25 1.97 1.93 2.10 2.41 1.15 44.47%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 28/08/13 18/04/13 28/02/13 30/11/12 30/08/12 -
Price 0.49 0.375 0.39 0.375 0.315 0.33 0.36 -
P/RPS 6.62 7.42 6.30 8.14 4.54 3.60 2.33 100.22%
P/EPS 61.25 96.15 278.57 55.15 22.99 63.46 81.82 -17.51%
EY 1.63 1.04 0.36 1.81 4.35 1.58 1.22 21.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.22 2.37 2.26 2.00 2.57 1.65 23.98%

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