[DESTINI] QoQ TTM Result on 31-Mar-2008 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -136.6%
YoY- -115.46%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 54,594 56,035 58,578 61,900 60,113 68,046 56,839 -2.63%
PBT -17,867 -18,170 -7,516 2,597 6,839 9,555 8,397 -
Tax 1,603 1,572 -1,095 -3,831 -3,467 -4,527 -3,189 -
NP -16,264 -16,598 -8,611 -1,234 3,372 5,028 5,208 -
-
NP to SH -16,264 -16,598 -8,611 -1,234 3,372 5,028 5,208 -
-
Tax Rate - - - 147.52% 50.69% 47.38% 37.98% -
Total Cost 70,858 72,633 67,189 63,134 56,741 63,018 51,631 23.37%
-
Net Worth 18,723 17,313 24,939 3,215,107 66,150 65,790 65,359 -56.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 18,723 17,313 24,939 3,215,107 66,150 65,790 65,359 -56.37%
NOSH 80,185 79,968 80,011 80,057 79,402 79,591 79,999 0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -29.79% -29.62% -14.70% -1.99% 5.61% 7.39% 9.16% -
ROE -86.87% -95.87% -34.53% -0.04% 5.10% 7.64% 7.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 68.08 70.07 73.21 77.32 75.71 85.49 71.05 -2.79%
EPS -20.28 -20.76 -10.76 -1.54 4.25 6.32 6.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.2165 0.3117 40.16 0.8331 0.8266 0.817 -56.44%
Adjusted Per Share Value based on latest NOSH - 80,057
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.94 11.23 11.74 12.40 12.05 13.63 11.39 -2.63%
EPS -3.26 -3.33 -1.73 -0.25 0.68 1.01 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0347 0.05 6.4423 0.1326 0.1318 0.131 -56.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 19/09/08 30/06/08 31/03/08 31/12/07 - - -
Price 0.14 0.27 0.28 0.34 0.96 0.00 0.00 -
P/RPS 0.21 0.39 0.38 0.44 1.27 0.00 0.00 -
P/EPS -0.69 -1.30 -2.60 -22.06 22.61 0.00 0.00 -
EY -144.88 -76.87 -38.44 -4.53 4.42 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.25 0.90 0.01 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 06/03/09 10/12/08 29/08/08 27/05/08 28/02/08 30/11/07 30/08/07 -
Price 0.02 0.15 0.22 0.31 0.40 0.00 0.00 -
P/RPS 0.03 0.21 0.30 0.40 0.53 0.00 0.00 -
P/EPS -0.10 -0.72 -2.04 -20.11 9.42 0.00 0.00 -
EY -1,014.15 -138.37 -48.92 -4.97 10.62 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.69 0.71 0.01 0.48 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