[DESTINI] QoQ TTM Result on 31-Dec-2009 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -182.48%
YoY- 98.81%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,125 49,584 45,634 48,977 45,810 55,547 50,998 -9.19%
PBT -7,479 -1,829 -1,914 25 596 -3,841 -13,265 -31.72%
Tax -661 347 1,139 -218 -362 -570 752 -
NP -8,140 -1,482 -775 -193 234 -4,411 -12,513 -24.90%
-
NP to SH -8,140 -1,482 -775 -193 234 -4,411 -12,513 -24.90%
-
Tax Rate - - - 872.00% 60.74% - - -
Total Cost 52,265 51,066 46,409 49,170 45,576 59,958 63,511 -12.17%
-
Net Worth 13,426 22,824 22,333 21,907 21,584 0 19,499 -22.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 13,426 22,824 22,333 21,907 21,584 0 19,499 -22.00%
NOSH 79,965 80,625 79,791 79,636 80,062 80,150 79,752 0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -18.45% -2.99% -1.70% -0.39% 0.51% -7.94% -24.54% -
ROE -60.63% -6.49% -3.47% -0.88% 1.08% 0.00% -64.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.18 61.50 57.19 61.50 57.22 69.30 63.95 -9.35%
EPS -10.18 -1.84 -0.97 -0.24 0.29 -5.50 -15.69 -25.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.2831 0.2799 0.2751 0.2696 0.00 0.2445 -22.14%
Adjusted Per Share Value based on latest NOSH - 79,636
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.84 9.94 9.14 9.81 9.18 11.13 10.22 -9.20%
EPS -1.63 -0.30 -0.16 -0.04 0.05 -0.88 -2.51 -24.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0457 0.0448 0.0439 0.0433 0.00 0.0391 -22.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 20/11/09 10/07/09 30/06/09 31/03/09 -
Price 0.255 0.255 0.255 0.255 0.25 0.45 0.06 -
P/RPS 0.46 0.41 0.45 0.41 0.44 0.65 0.09 196.42%
P/EPS -2.51 -13.87 -26.25 -105.22 85.54 -8.18 -0.38 251.63%
EY -39.92 -7.21 -3.81 -0.95 1.17 -12.23 -261.50 -71.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.90 0.91 0.93 0.93 0.00 0.25 232.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 14/12/10 30/08/10 31/05/10 25/02/10 20/11/09 10/07/09 29/05/09 -
Price 0.255 0.255 0.255 0.255 0.255 0.25 0.12 -
P/RPS 0.46 0.41 0.45 0.41 0.45 0.36 0.19 80.20%
P/EPS -2.51 -13.87 -26.25 -105.22 87.25 -4.54 -0.76 121.61%
EY -39.92 -7.21 -3.81 -0.95 1.15 -22.01 -130.75 -54.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.90 0.91 0.93 0.95 0.00 0.49 112.55%

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