[DESTINI] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.42%
YoY- -66.65%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 75,236 64,795 56,837 34,931 32,499 36,418 37,519 59.08%
PBT 11,128 9,924 8,168 2,022 2,779 6,821 7,326 32.17%
Tax -2,350 -1,371 -1,102 68 -85 -85 -85 816.17%
NP 8,778 8,553 7,066 2,090 2,694 6,736 7,241 13.70%
-
NP to SH 8,206 8,042 7,067 2,090 2,694 6,736 7,241 8.70%
-
Tax Rate 21.12% 13.81% 13.49% -3.36% 3.06% 1.25% 1.16% -
Total Cost 66,458 56,242 49,771 32,841 29,805 29,682 30,278 68.97%
-
Net Worth 60,431 58,750 52,023 18,508 17,332 17,040 15,749 145.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 60,431 58,750 52,023 18,508 17,332 17,040 15,749 145.29%
NOSH 367,142 354,558 330,729 144,038 79,545 79,777 79,464 177.66%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.67% 13.20% 12.43% 5.98% 8.29% 18.50% 19.30% -
ROE 13.58% 13.69% 13.58% 11.29% 15.54% 39.53% 45.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.49 18.27 17.19 24.25 40.86 45.65 47.21 -42.70%
EPS 2.24 2.27 2.14 1.45 3.39 8.44 9.11 -60.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.1657 0.1573 0.1285 0.2179 0.2136 0.1982 -11.65%
Adjusted Per Share Value based on latest NOSH - 144,038
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.12 13.02 11.42 7.02 6.53 7.32 7.54 59.08%
EPS 1.65 1.62 1.42 0.42 0.54 1.35 1.45 9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.118 0.1045 0.0372 0.0348 0.0342 0.0316 145.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.325 0.32 0.33 0.31 0.25 0.25 0.25 -
P/RPS 1.59 1.75 1.92 1.28 0.61 0.55 0.53 108.14%
P/EPS 14.54 14.11 15.44 21.36 7.38 2.96 2.74 204.54%
EY 6.88 7.09 6.48 4.68 13.55 33.77 36.45 -67.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.93 2.10 2.41 1.15 1.17 1.26 34.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 18/04/13 28/02/13 30/11/12 30/08/12 25/05/12 29/02/12 -
Price 0.39 0.375 0.315 0.33 0.36 0.25 0.25 -
P/RPS 1.90 2.05 1.83 1.36 0.88 0.55 0.53 134.41%
P/EPS 17.45 16.53 14.74 22.74 10.63 2.96 2.74 243.96%
EY 5.73 6.05 6.78 4.40 9.41 33.77 36.45 -70.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.26 2.00 2.57 1.65 1.17 1.26 52.43%

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