[DESTINI] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 48.98%
YoY- -190.55%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 36,418 37,519 39,145 35,526 35,721 34,109 44,125 -12.00%
PBT 6,821 7,326 6,420 -3,653 -7,779 -9,497 -7,479 -
Tax -85 -85 -153 -653 -661 -501 -661 -74.49%
NP 6,736 7,241 6,267 -4,306 -8,440 -9,998 -8,140 -
-
NP to SH 6,736 7,241 6,267 -4,306 -8,440 -9,998 -8,140 -
-
Tax Rate 1.25% 1.16% 2.38% - - - - -
Total Cost 29,682 30,278 32,878 39,832 44,161 44,107 52,265 -31.39%
-
Net Worth 17,040 15,749 16,316 14,944 1,053,571 863,425 13,426 17.20%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 17,040 15,749 16,316 14,944 1,053,571 863,425 13,426 17.20%
NOSH 79,777 79,464 80,059 80,000 79,876 80,169 79,965 -0.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 18.50% 19.30% 16.01% -12.12% -23.63% -29.31% -18.45% -
ROE 39.53% 45.98% 38.41% -28.81% -0.80% -1.16% -60.63% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.65 47.21 48.90 44.41 44.72 42.55 55.18 -11.86%
EPS 8.44 9.11 7.83 -5.38 -10.57 -12.47 -10.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2136 0.1982 0.2038 0.1868 13.19 10.77 0.1679 17.39%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.30 7.52 7.84 7.12 7.16 6.83 8.84 -11.96%
EPS 1.35 1.45 1.26 -0.86 -1.69 -2.00 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0316 0.0327 0.0299 2.1111 1.7301 0.0269 17.11%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.25 0.25 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.55 0.53 0.52 0.57 0.57 0.60 0.46 12.63%
P/EPS 2.96 2.74 3.26 -4.74 -2.41 -2.04 -2.51 -
EY 33.77 36.45 30.70 -21.11 -41.44 -48.91 -39.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.26 1.25 1.37 0.02 0.02 1.52 -15.99%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 29/02/12 25/11/11 23/08/11 31/05/11 28/02/11 14/12/10 -
Price 0.25 0.25 0.25 0.255 0.255 0.255 0.255 -
P/RPS 0.55 0.53 0.51 0.57 0.57 0.60 0.46 12.63%
P/EPS 2.96 2.74 3.19 -4.74 -2.41 -2.04 -2.51 -
EY 33.77 36.45 31.31 -21.11 -41.44 -48.91 -39.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.26 1.23 1.37 0.02 0.02 1.52 -15.99%

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