[DESTINI] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -393.8%
YoY- -118.7%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 297,157 323,264 244,037 348,034 401,116 406,363 585,559 -36.29%
PBT -236,019 12,983 -4,671 2,045 10,193 5,912 38,642 -
Tax -111 -8,305 -4,883 -6,628 -7,928 -929 -10,641 -95.18%
NP -236,130 4,678 -9,554 -4,583 2,265 4,983 28,001 -
-
NP to SH -235,438 3,389 -10,445 -5,306 1,806 5,894 27,874 -
-
Tax Rate - 63.97% - 324.11% 77.78% 15.71% 27.54% -
Total Cost 533,287 318,586 253,591 352,617 398,851 401,380 557,558 -2.91%
-
Net Worth 277,154 508,301 507,839 507,492 509,225 508,070 520,431 -34.22%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 277,154 508,301 507,839 507,492 509,225 508,070 520,431 -34.22%
NOSH 1,180,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1.43%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -79.46% 1.45% -3.91% -1.32% 0.56% 1.23% 4.78% -
ROE -84.95% 0.67% -2.06% -1.05% 0.35% 1.16% 5.36% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.71 27.98 21.12 30.13 34.72 35.18 50.69 -36.32%
EPS -20.37 0.29 -0.90 -0.46 0.16 0.51 2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2398 0.44 0.4396 0.4393 0.4408 0.4398 0.4505 -34.24%
Adjusted Per Share Value based on latest NOSH - 1,155,230
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.95 6.48 4.89 6.97 8.04 8.14 11.73 -36.31%
EPS -4.72 0.07 -0.21 -0.11 0.04 0.12 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.1019 0.1018 0.1017 0.102 0.1018 0.1043 -34.25%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.235 0.19 0.245 0.30 0.205 0.295 0.245 -
P/RPS 0.91 0.68 1.16 1.00 0.59 0.84 0.48 53.00%
P/EPS -1.15 64.77 -27.10 -65.32 131.13 57.82 10.15 -
EY -86.68 1.54 -3.69 -1.53 0.76 1.73 9.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.43 0.56 0.68 0.47 0.67 0.54 48.62%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 05/03/19 07/12/18 29/08/18 -
Price 0.18 0.21 0.22 0.26 0.22 0.135 0.295 -
P/RPS 0.70 0.75 1.04 0.86 0.63 0.38 0.58 13.31%
P/EPS -0.88 71.58 -24.33 -56.61 140.73 26.46 12.23 -
EY -113.17 1.40 -4.11 -1.77 0.71 3.78 8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.48 0.50 0.59 0.50 0.31 0.65 9.98%

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