[DESTINI] QoQ TTM Result on 31-Dec-2022

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- -1832.81%
YoY- -1140.26%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 177,865 184,730 179,669 186,366 123,124 116,960 114,552 34.05%
PBT -43,968 -38,085 -42,446 -34,677 854 2,748 6,852 -
Tax -845 -1,328 172 172 -3,213 -2,900 -4,677 -68.00%
NP -44,813 -39,413 -42,274 -34,505 -2,359 -152 2,175 -
-
NP to SH -41,914 -36,718 -39,737 -31,988 -1,655 67 2,513 -
-
Tax Rate - - - - 376.23% 105.53% 68.26% -
Total Cost 222,678 224,143 221,943 220,871 125,483 117,112 112,377 57.69%
-
Net Worth 113,785 120,273 117,778 123,933 155,872 160,198 161,695 -20.86%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 113,785 120,273 117,778 123,933 155,872 160,198 161,695 -20.86%
NOSH 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 1,663,531 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -25.19% -21.34% -23.53% -18.51% -1.92% -0.13% 1.90% -
ROE -36.84% -30.53% -33.74% -25.81% -1.06% 0.04% 1.55% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.69 11.10 10.80 11.20 7.40 7.03 6.89 33.98%
EPS -2.52 -2.21 -2.39 -1.92 -0.10 0.00 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.0723 0.0708 0.0745 0.0937 0.0963 0.0972 -20.86%
Adjusted Per Share Value based on latest NOSH - 1,663,531
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 35.73 37.11 36.10 37.44 24.74 23.50 23.01 34.05%
EPS -8.42 -7.38 -7.98 -6.43 -0.33 0.01 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2286 0.2416 0.2366 0.249 0.3132 0.3218 0.3248 -20.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.105 0.09 0.08 0.08 0.07 0.13 0.18 -
P/RPS 0.98 0.81 0.74 0.71 0.95 1.85 2.61 -47.92%
P/EPS -4.17 -4.08 -3.35 -4.16 -70.36 3,227.75 119.15 -
EY -24.00 -24.52 -29.86 -24.04 -1.42 0.03 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.24 1.13 1.07 0.75 1.35 1.85 -11.49%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 29/08/23 30/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.11 0.085 0.08 0.075 0.075 0.10 0.165 -
P/RPS 1.03 0.77 0.74 0.67 1.01 1.42 2.40 -43.07%
P/EPS -4.37 -3.85 -3.35 -3.90 -75.39 2,482.88 109.23 -
EY -22.91 -25.97 -29.86 -25.64 -1.33 0.04 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.18 1.13 1.01 0.80 1.04 1.70 -3.55%

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