[DESTINI] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 15.58%
YoY- -989.03%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 37,519 39,145 35,526 35,721 34,109 44,125 49,584 -16.92%
PBT 7,326 6,420 -3,653 -7,779 -9,497 -7,479 -1,829 -
Tax -85 -153 -653 -661 -501 -661 347 -
NP 7,241 6,267 -4,306 -8,440 -9,998 -8,140 -1,482 -
-
NP to SH 7,241 6,267 -4,306 -8,440 -9,998 -8,140 -1,482 -
-
Tax Rate 1.16% 2.38% - - - - - -
Total Cost 30,278 32,878 39,832 44,161 44,107 52,265 51,066 -29.35%
-
Net Worth 15,749 16,316 14,944 1,053,571 863,425 13,426 22,824 -21.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,749 16,316 14,944 1,053,571 863,425 13,426 22,824 -21.86%
NOSH 79,464 80,059 80,000 79,876 80,169 79,965 80,625 -0.95%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 19.30% 16.01% -12.12% -23.63% -29.31% -18.45% -2.99% -
ROE 45.98% 38.41% -28.81% -0.80% -1.16% -60.63% -6.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.21 48.90 44.41 44.72 42.55 55.18 61.50 -16.12%
EPS 9.11 7.83 -5.38 -10.57 -12.47 -10.18 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1982 0.2038 0.1868 13.19 10.77 0.1679 0.2831 -21.10%
Adjusted Per Share Value based on latest NOSH - 79,876
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.52 7.84 7.12 7.16 6.83 8.84 9.94 -16.93%
EPS 1.45 1.26 -0.86 -1.69 -2.00 -1.63 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0327 0.0299 2.1111 1.7301 0.0269 0.0457 -21.75%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.255 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.53 0.52 0.57 0.57 0.60 0.46 0.41 18.61%
P/EPS 2.74 3.26 -4.74 -2.41 -2.04 -2.51 -13.87 -
EY 36.45 30.70 -21.11 -41.44 -48.91 -39.92 -7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.25 1.37 0.02 0.02 1.52 0.90 25.06%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 23/08/11 31/05/11 28/02/11 14/12/10 30/08/10 -
Price 0.25 0.25 0.255 0.255 0.255 0.255 0.255 -
P/RPS 0.53 0.51 0.57 0.57 0.60 0.46 0.41 18.61%
P/EPS 2.74 3.19 -4.74 -2.41 -2.04 -2.51 -13.87 -
EY 36.45 31.31 -21.11 -41.44 -48.91 -39.92 -7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.23 1.37 0.02 0.02 1.52 0.90 25.06%

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