[DESTINI] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 101.62%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 186,401 175,023 136,894 297,157 401,116 685,603 354,426 -10.15%
PBT -34,682 7,916 -190,226 -236,019 10,193 41,761 46,330 -
Tax 418 -4,792 0 -112 -7,927 -12,411 -15,183 -
NP -34,264 3,124 -190,226 -236,131 2,266 29,350 31,147 -
-
NP to SH -31,746 3,076 -190,063 -235,440 1,807 30,674 33,001 -
-
Tax Rate - 60.54% - - 77.77% 29.72% 32.77% -
Total Cost 220,665 171,899 327,120 533,288 398,850 656,253 323,279 -6.16%
-
Net Worth 123,933 171,011 131,857 277,154 509,225 509,225 491,268 -20.50%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 123,933 171,011 131,857 277,154 509,225 509,225 491,268 -20.50%
NOSH 1,663,531 1,663,531 1,525,276 1,180,230 1,155,230 1,155,230 1,155,230 6.26%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -18.38% 1.78% -138.96% -79.46% 0.56% 4.28% 8.79% -
ROE -25.62% 1.80% -144.14% -84.95% 0.35% 6.02% 6.72% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 11.21 10.52 9.58 25.71 34.72 59.35 34.67 -17.14%
EPS -1.91 0.20 -14.59 -20.38 0.16 2.66 3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.1028 0.0923 0.2398 0.4408 0.4408 0.4805 -26.69%
Adjusted Per Share Value based on latest NOSH - 1,663,531
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 37.35 35.07 27.43 59.54 80.37 137.38 71.02 -10.15%
EPS -6.36 0.62 -38.08 -47.18 0.36 6.15 6.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2483 0.3427 0.2642 0.5554 1.0204 1.0204 0.9844 -20.50%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.08 0.18 0.27 0.235 0.205 0.52 0.60 -
P/RPS 0.71 1.71 2.82 0.91 0.59 0.88 1.73 -13.78%
P/EPS -4.19 97.35 -2.03 -1.15 131.06 19.58 18.59 -
EY -23.85 1.03 -49.28 -86.68 0.76 5.11 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.75 2.93 0.98 0.47 1.18 1.25 -2.55%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 26/03/21 28/02/20 05/03/19 28/02/18 27/02/17 -
Price 0.075 0.19 0.25 0.18 0.22 0.59 0.75 -
P/RPS 0.67 1.81 2.61 0.70 0.63 0.99 2.16 -17.71%
P/EPS -3.93 102.75 -1.88 -0.88 140.65 22.22 23.24 -
EY -25.44 0.97 -53.22 -113.17 0.71 4.50 4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.85 2.71 0.75 0.50 1.34 1.56 -6.98%

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