[DESTINI] QoQ TTM Result on 31-Mar-2007 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -13.41%
YoY- -28.16%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 60,113 68,046 56,839 64,724 68,921 66,622 72,175 -11.44%
PBT 6,839 9,555 8,397 11,817 15,299 15,558 18,301 -48.02%
Tax -3,467 -4,527 -3,189 -3,833 -6,079 -6,075 -5,977 -30.37%
NP 3,372 5,028 5,208 7,984 9,220 9,483 12,324 -57.75%
-
NP to SH 3,372 5,028 5,208 7,984 9,220 9,483 12,324 -57.75%
-
Tax Rate 50.69% 47.38% 37.98% 32.44% 39.73% 39.05% 32.66% -
Total Cost 56,741 63,018 51,631 56,740 59,701 57,139 59,851 -3.48%
-
Net Worth 66,150 65,790 65,359 66,725 64,937 62,071 60,560 6.04%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 66,150 65,790 65,359 66,725 64,937 62,071 60,560 6.04%
NOSH 79,402 79,591 79,999 79,824 79,854 79,999 80,000 -0.49%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.61% 7.39% 9.16% 12.34% 13.38% 14.23% 17.08% -
ROE 5.10% 7.64% 7.97% 11.97% 14.20% 15.28% 20.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 75.71 85.49 71.05 81.08 86.31 83.28 90.22 -11.00%
EPS 4.25 6.32 6.51 10.00 11.55 11.85 15.41 -57.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8331 0.8266 0.817 0.8359 0.8132 0.7759 0.757 6.57%
Adjusted Per Share Value based on latest NOSH - 79,824
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.05 13.63 11.39 12.97 13.81 13.35 14.46 -11.41%
EPS 0.68 1.01 1.04 1.60 1.85 1.90 2.47 -57.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.1318 0.131 0.1337 0.1301 0.1244 0.1213 6.10%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 - - - - - - -
Price 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.61 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.42 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 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.42 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 10.62 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 0.48 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