[DESTINI] QoQ TTM Result on 30-Sep-2008 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
12-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- -92.75%
YoY- -430.11%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 55,547 50,998 54,594 56,035 58,578 61,900 60,113 -5.13%
PBT -3,841 -13,265 -17,867 -18,170 -7,516 2,597 6,839 -
Tax -570 752 1,603 1,572 -1,095 -3,831 -3,467 -70.02%
NP -4,411 -12,513 -16,264 -16,598 -8,611 -1,234 3,372 -
-
NP to SH -4,411 -12,513 -16,264 -16,598 -8,611 -1,234 3,372 -
-
Tax Rate - - - - - 147.52% 50.69% -
Total Cost 59,958 63,511 70,858 72,633 67,189 63,134 56,741 3.74%
-
Net Worth 0 19,499 18,723 17,313 24,939 3,215,107 66,150 -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 0 19,499 18,723 17,313 24,939 3,215,107 66,150 -
NOSH 80,150 79,752 80,185 79,968 80,011 80,057 79,402 0.62%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -7.94% -24.54% -29.79% -29.62% -14.70% -1.99% 5.61% -
ROE 0.00% -64.17% -86.87% -95.87% -34.53% -0.04% 5.10% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 69.30 63.95 68.08 70.07 73.21 77.32 75.71 -5.73%
EPS -5.50 -15.69 -20.28 -20.76 -10.76 -1.54 4.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2445 0.2335 0.2165 0.3117 40.16 0.8331 -
Adjusted Per Share Value based on latest NOSH - 79,968
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.13 10.22 10.94 11.23 11.74 12.40 12.05 -5.16%
EPS -0.88 -2.51 -3.26 -3.33 -1.73 -0.25 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0391 0.0375 0.0347 0.05 6.4423 0.1326 -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 19/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.45 0.06 0.14 0.27 0.28 0.34 0.96 -
P/RPS 0.65 0.09 0.21 0.39 0.38 0.44 1.27 -36.04%
P/EPS -8.18 -0.38 -0.69 -1.30 -2.60 -22.06 22.61 -
EY -12.23 -261.50 -144.88 -76.87 -38.44 -4.53 4.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.25 0.60 1.25 0.90 0.01 1.15 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/07/09 29/05/09 06/03/09 10/12/08 29/08/08 27/05/08 28/02/08 -
Price 0.25 0.12 0.02 0.15 0.22 0.31 0.40 -
P/RPS 0.36 0.19 0.03 0.21 0.30 0.40 0.53 -22.74%
P/EPS -4.54 -0.76 -0.10 -0.72 -2.04 -20.11 9.42 -
EY -22.01 -130.75 -1,014.15 -138.37 -48.92 -4.97 10.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.49 0.09 0.69 0.71 0.01 0.48 -

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