[DESTINI] QoQ TTM Result on 31-Dec-2006 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -2.77%
YoY- -14.17%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 68,046 56,839 64,724 68,921 66,622 72,175 68,303 -0.25%
PBT 9,555 8,397 11,817 15,299 15,558 18,301 16,727 -31.13%
Tax -4,527 -3,189 -3,833 -6,079 -6,075 -5,977 -5,614 -13.35%
NP 5,028 5,208 7,984 9,220 9,483 12,324 11,113 -41.03%
-
NP to SH 5,028 5,208 7,984 9,220 9,483 12,324 11,113 -41.03%
-
Tax Rate 47.38% 37.98% 32.44% 39.73% 39.05% 32.66% 33.56% -
Total Cost 63,018 51,631 56,740 59,701 57,139 59,851 57,190 6.67%
-
Net Worth 65,790 65,359 66,725 64,937 62,071 60,560 57,536 9.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,790 65,359 66,725 64,937 62,071 60,560 57,536 9.33%
NOSH 79,591 79,999 79,824 79,854 79,999 80,000 80,000 -0.34%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.39% 9.16% 12.34% 13.38% 14.23% 17.08% 16.27% -
ROE 7.64% 7.97% 11.97% 14.20% 15.28% 20.35% 19.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 85.49 71.05 81.08 86.31 83.28 90.22 85.38 0.08%
EPS 6.32 6.51 10.00 11.55 11.85 15.41 13.89 -40.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8266 0.817 0.8359 0.8132 0.7759 0.757 0.7192 9.71%
Adjusted Per Share Value based on latest NOSH - 79,854
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.63 11.39 12.97 13.81 13.35 14.46 13.69 -0.29%
EPS 1.01 1.04 1.60 1.85 1.90 2.47 2.23 -40.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1318 0.131 0.1337 0.1301 0.1244 0.1213 0.1153 9.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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