[DESTINI] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 245.54%
YoY- 176.99%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 32,499 36,418 37,519 39,145 35,526 35,721 34,109 -3.17%
PBT 2,779 6,821 7,326 6,420 -3,653 -7,779 -9,497 -
Tax -85 -85 -85 -153 -653 -661 -501 -69.38%
NP 2,694 6,736 7,241 6,267 -4,306 -8,440 -9,998 -
-
NP to SH 2,694 6,736 7,241 6,267 -4,306 -8,440 -9,998 -
-
Tax Rate 3.06% 1.25% 1.16% 2.38% - - - -
Total Cost 29,805 29,682 30,278 32,878 39,832 44,161 44,107 -23.01%
-
Net Worth 17,332 17,040 15,749 16,316 14,944 1,053,571 863,425 -92.63%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 17,332 17,040 15,749 16,316 14,944 1,053,571 863,425 -92.63%
NOSH 79,545 79,777 79,464 80,059 80,000 79,876 80,169 -0.52%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.29% 18.50% 19.30% 16.01% -12.12% -23.63% -29.31% -
ROE 15.54% 39.53% 45.98% 38.41% -28.81% -0.80% -1.16% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.86 45.65 47.21 48.90 44.41 44.72 42.55 -2.66%
EPS 3.39 8.44 9.11 7.83 -5.38 -10.57 -12.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.2136 0.1982 0.2038 0.1868 13.19 10.77 -92.59%
Adjusted Per Share Value based on latest NOSH - 80,059
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.51 7.30 7.52 7.84 7.12 7.16 6.83 -3.15%
EPS 0.54 1.35 1.45 1.26 -0.86 -1.69 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.0341 0.0316 0.0327 0.0299 2.1111 1.7301 -92.63%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.25 0.25 0.25 0.255 0.255 0.255 0.255 -
P/RPS 0.61 0.55 0.53 0.52 0.57 0.57 0.60 1.10%
P/EPS 7.38 2.96 2.74 3.26 -4.74 -2.41 -2.04 -
EY 13.55 33.77 36.45 30.70 -21.11 -41.44 -48.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 1.26 1.25 1.37 0.02 0.02 1393.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 29/02/12 25/11/11 23/08/11 31/05/11 28/02/11 -
Price 0.36 0.25 0.25 0.25 0.255 0.255 0.255 -
P/RPS 0.88 0.55 0.53 0.51 0.57 0.57 0.60 29.11%
P/EPS 10.63 2.96 2.74 3.19 -4.74 -2.41 -2.04 -
EY 9.41 33.77 36.45 31.31 -21.11 -41.44 -48.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.17 1.26 1.23 1.37 0.02 0.02 1800.21%

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