[DESTINI] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 101.92%
YoY- 101.62%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 123,124 116,960 114,552 175,022 152,993 189,468 189,389 -24.93%
PBT 854 2,748 6,852 7,916 -158,071 -157,890 -176,984 -
Tax -3,213 -2,900 -4,677 -4,792 -1,579 -1,892 -108 858.13%
NP -2,359 -152 2,175 3,124 -159,650 -159,782 -177,092 -94.36%
-
NP to SH -1,655 67 2,513 3,075 -160,503 -160,115 -177,148 -95.55%
-
Tax Rate 376.23% 105.53% 68.26% 60.54% - - - -
Total Cost 125,483 117,112 112,377 171,898 312,643 349,250 366,481 -51.02%
-
Net Worth 155,872 160,198 161,695 171,011 139,345 128,034 133,461 10.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 155,872 160,198 161,695 171,011 139,345 128,034 133,461 10.89%
NOSH 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 1,450,000 1,525,276 5.94%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -1.92% -0.13% 1.90% 1.78% -104.35% -84.33% -93.51% -
ROE -1.06% 0.04% 1.55% 1.80% -115.18% -125.06% -132.73% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.40 7.03 6.89 10.52 12.43 13.07 12.42 -29.17%
EPS -0.10 0.00 0.15 0.18 -13.04 -11.04 -11.61 -95.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.0963 0.0972 0.1028 0.1132 0.0883 0.0875 4.66%
Adjusted Per Share Value based on latest NOSH - 1,663,531
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 24.67 23.44 22.95 35.07 30.66 37.97 37.95 -24.93%
EPS -0.33 0.01 0.50 0.62 -32.16 -32.08 -35.50 -95.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3123 0.321 0.324 0.3427 0.2792 0.2566 0.2674 10.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.07 0.13 0.18 0.18 0.30 0.195 0.23 -
P/RPS 0.95 1.85 2.61 1.71 2.41 1.49 1.85 -35.84%
P/EPS -70.36 3,227.75 119.15 97.38 -2.30 -1.77 -1.98 978.52%
EY -1.42 0.03 0.84 1.03 -43.46 -56.63 -50.50 -90.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.35 1.85 1.75 2.65 2.21 2.63 -56.64%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 26/11/21 26/08/21 31/05/21 -
Price 0.075 0.10 0.165 0.19 0.195 0.215 0.205 -
P/RPS 1.01 1.42 2.40 1.81 1.57 1.65 1.65 -27.88%
P/EPS -75.39 2,482.88 109.23 102.79 -1.50 -1.95 -1.77 1116.84%
EY -1.33 0.04 0.92 0.97 -66.87 -51.36 -56.65 -91.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.04 1.70 1.85 1.72 2.43 2.34 -51.07%

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