[DESTINI] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.97%
YoY- 179.81%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 56,837 34,931 32,499 36,418 37,519 39,145 35,526 36.59%
PBT 8,168 2,022 2,779 6,821 7,326 6,420 -3,653 -
Tax -1,102 68 -85 -85 -85 -153 -653 41.52%
NP 7,066 2,090 2,694 6,736 7,241 6,267 -4,306 -
-
NP to SH 7,067 2,090 2,694 6,736 7,241 6,267 -4,306 -
-
Tax Rate 13.49% -3.36% 3.06% 1.25% 1.16% 2.38% - -
Total Cost 49,771 32,841 29,805 29,682 30,278 32,878 39,832 15.93%
-
Net Worth 52,023 18,508 17,332 17,040 15,749 16,316 14,944 128.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 52,023 18,508 17,332 17,040 15,749 16,316 14,944 128.82%
NOSH 330,729 144,038 79,545 79,777 79,464 80,059 80,000 156.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.43% 5.98% 8.29% 18.50% 19.30% 16.01% -12.12% -
ROE 13.58% 11.29% 15.54% 39.53% 45.98% 38.41% -28.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.19 24.25 40.86 45.65 47.21 48.90 44.41 -46.73%
EPS 2.14 1.45 3.39 8.44 9.11 7.83 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1285 0.2179 0.2136 0.1982 0.2038 0.1868 -10.78%
Adjusted Per Share Value based on latest NOSH - 79,777
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.42 7.02 6.53 7.32 7.54 7.86 7.14 36.57%
EPS 1.42 0.42 0.54 1.35 1.45 1.26 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.0372 0.0348 0.0342 0.0316 0.0328 0.03 128.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.33 0.31 0.25 0.25 0.25 0.255 0.255 -
P/RPS 1.92 1.28 0.61 0.55 0.53 0.52 0.57 123.88%
P/EPS 15.44 21.36 7.38 2.96 2.74 3.26 -4.74 -
EY 6.48 4.68 13.55 33.77 36.45 30.70 -21.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.41 1.15 1.17 1.26 1.25 1.37 32.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 25/05/12 29/02/12 25/11/11 23/08/11 -
Price 0.315 0.33 0.36 0.25 0.25 0.25 0.255 -
P/RPS 1.83 1.36 0.88 0.55 0.53 0.51 0.57 116.86%
P/EPS 14.74 22.74 10.63 2.96 2.74 3.19 -4.74 -
EY 6.78 4.40 9.41 33.77 36.45 31.31 -21.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.57 1.65 1.17 1.26 1.23 1.37 28.54%

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