[DESTINI] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
07-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -78.85%
YoY- -84.07%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 244,037 348,034 401,116 406,363 585,559 599,458 685,602 -49.86%
PBT -4,671 2,045 10,193 5,912 38,642 38,481 41,761 -
Tax -4,883 -6,628 -7,928 -929 -10,641 -11,028 -12,411 -46.39%
NP -9,554 -4,583 2,265 4,983 28,001 27,453 29,350 -
-
NP to SH -10,445 -5,306 1,806 5,894 27,874 28,374 30,675 -
-
Tax Rate - 324.11% 77.78% 15.71% 27.54% 28.66% 29.72% -
Total Cost 253,591 352,617 398,851 401,380 557,558 572,005 656,252 -47.03%
-
Net Worth 507,839 507,492 509,225 508,070 520,431 514,886 509,225 -0.18%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 507,839 507,492 509,225 508,070 520,431 514,886 509,225 -0.18%
NOSH 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.91% -1.32% 0.56% 1.23% 4.78% 4.58% 4.28% -
ROE -2.06% -1.05% 0.35% 1.16% 5.36% 5.51% 6.02% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.12 30.13 34.72 35.18 50.69 51.89 59.35 -49.87%
EPS -0.90 -0.46 0.16 0.51 2.41 2.46 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4396 0.4393 0.4408 0.4398 0.4505 0.4457 0.4408 -0.18%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 49.03 69.92 80.58 81.64 117.64 120.43 137.74 -49.86%
EPS -2.10 -1.07 0.36 1.18 5.60 5.70 6.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0203 1.0196 1.023 1.0207 1.0456 1.0344 1.023 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.245 0.30 0.205 0.295 0.245 0.475 0.52 -
P/RPS 1.16 1.00 0.59 0.84 0.48 0.92 0.88 20.28%
P/EPS -27.10 -65.32 131.13 57.82 10.15 19.34 19.58 -
EY -3.69 -1.53 0.76 1.73 9.85 5.17 5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.47 0.67 0.54 1.07 1.18 -39.24%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 05/03/19 07/12/18 29/08/18 30/05/18 28/02/18 -
Price 0.22 0.26 0.22 0.135 0.295 0.21 0.59 -
P/RPS 1.04 0.86 0.63 0.38 0.58 0.40 0.99 3.34%
P/EPS -24.33 -56.61 140.73 26.46 12.23 8.55 22.22 -
EY -4.11 -1.77 0.71 3.78 8.18 11.70 4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.50 0.31 0.65 0.47 1.34 -48.26%

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