[DESTINI] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 238.13%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 80,583 75,236 64,795 56,837 34,931 32,499 36,418 69.72%
PBT 13,084 11,128 9,924 8,168 2,022 2,779 6,821 54.32%
Tax -2,352 -2,350 -1,371 -1,102 68 -85 -85 812.99%
NP 10,732 8,778 8,553 7,066 2,090 2,694 6,736 36.37%
-
NP to SH 8,889 8,206 8,042 7,067 2,090 2,694 6,736 20.28%
-
Tax Rate 17.98% 21.12% 13.81% 13.49% -3.36% 3.06% 1.25% -
Total Cost 69,851 66,458 56,242 49,771 32,841 29,805 29,682 76.83%
-
Net Worth 62,053 60,431 58,750 52,023 18,508 17,332 17,040 136.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 62,053 60,431 58,750 52,023 18,508 17,332 17,040 136.51%
NOSH 367,179 367,142 354,558 330,729 144,038 79,545 79,777 176.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.32% 11.67% 13.20% 12.43% 5.98% 8.29% 18.50% -
ROE 14.32% 13.58% 13.69% 13.58% 11.29% 15.54% 39.53% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.95 20.49 18.27 17.19 24.25 40.86 45.65 -38.59%
EPS 2.42 2.24 2.27 2.14 1.45 3.39 8.44 -56.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.169 0.1646 0.1657 0.1573 0.1285 0.2179 0.2136 -14.44%
Adjusted Per Share Value based on latest NOSH - 330,729
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.15 15.08 12.98 11.39 7.00 6.51 7.30 69.70%
EPS 1.78 1.64 1.61 1.42 0.42 0.54 1.35 20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1243 0.1211 0.1177 0.1042 0.0371 0.0347 0.0341 136.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.38 0.325 0.32 0.33 0.31 0.25 0.25 -
P/RPS 1.73 1.59 1.75 1.92 1.28 0.61 0.55 114.52%
P/EPS 15.70 14.54 14.11 15.44 21.36 7.38 2.96 203.83%
EY 6.37 6.88 7.09 6.48 4.68 13.55 33.77 -67.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.97 1.93 2.10 2.41 1.15 1.17 54.58%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 18/04/13 28/02/13 30/11/12 30/08/12 25/05/12 -
Price 0.375 0.39 0.375 0.315 0.33 0.36 0.25 -
P/RPS 1.71 1.90 2.05 1.83 1.36 0.88 0.55 112.87%
P/EPS 15.49 17.45 16.53 14.74 22.74 10.63 2.96 201.11%
EY 6.46 5.73 6.05 6.78 4.40 9.41 33.77 -66.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.37 2.26 2.00 2.57 1.65 1.17 53.20%

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