[DESTINI] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -6.6%
YoY- -2429.76%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 189,389 136,894 200,178 231,903 246,713 297,157 323,264 -29.96%
PBT -176,984 -190,226 -266,670 -266,302 -249,311 -236,019 12,983 -
Tax -108 0 534 776 993 -111 -8,305 -94.45%
NP -177,092 -190,226 -266,136 -265,526 -248,318 -236,130 4,678 -
-
NP to SH -177,148 -190,061 -264,427 -264,233 -247,869 -235,438 3,389 -
-
Tax Rate - - - - - - 63.97% -
Total Cost 366,481 327,120 466,314 497,429 495,031 533,287 318,586 9.77%
-
Net Worth 133,461 131,857 261,177 237,430 255,800 277,154 508,301 -58.96%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 133,461 131,857 261,177 237,430 255,800 277,154 508,301 -58.96%
NOSH 1,525,276 1,525,276 1,386,276 1,230,230 1,230,230 1,180,230 1,155,230 20.33%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -93.51% -138.96% -132.95% -114.50% -100.65% -79.46% 1.45% -
ROE -132.73% -144.14% -101.24% -111.29% -96.90% -84.95% 0.67% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 12.42 9.58 16.14 19.24 20.45 25.71 27.98 -41.78%
EPS -11.61 -13.30 -21.32 -21.92 -20.54 -20.37 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0923 0.2106 0.197 0.212 0.2398 0.44 -65.89%
Adjusted Per Share Value based on latest NOSH - 1,230,230
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 37.95 27.43 40.11 46.47 49.44 59.54 64.77 -29.95%
EPS -35.50 -38.08 -52.99 -52.95 -49.67 -47.18 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2674 0.2642 0.5233 0.4758 0.5126 0.5554 1.0185 -58.96%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.23 0.27 0.25 0.13 0.12 0.235 0.19 -
P/RPS 1.85 2.82 1.55 0.68 0.59 0.91 0.68 94.76%
P/EPS -1.98 -2.03 -1.17 -0.59 -0.58 -1.15 64.77 -
EY -50.50 -49.27 -85.29 -168.65 -171.19 -86.68 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.93 1.19 0.66 0.57 0.98 0.43 234.07%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 26/03/21 27/11/20 28/08/20 30/06/20 28/02/20 29/11/19 -
Price 0.205 0.25 0.27 0.275 0.13 0.18 0.21 -
P/RPS 1.65 2.61 1.67 1.43 0.64 0.70 0.75 69.07%
P/EPS -1.77 -1.88 -1.27 -1.25 -0.63 -0.88 71.58 -
EY -56.65 -53.22 -78.97 -79.72 -158.02 -113.17 1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.71 1.28 1.40 0.61 0.75 0.48 187.23%

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