[DESTINI] YoY Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- -29.34%
YoY- -54.04%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Revenue 49,301 44,270 44,920 57,544 72,175 70,277 0 -
PBT 1,452 4,684 -14,421 8,340 18,301 13,320 0 -
Tax -12 -821 1,834 -2,676 -5,977 -9,740 0 -
NP 1,440 3,862 -12,586 5,664 12,324 3,580 0 -
-
NP to SH 1,440 3,862 -12,586 5,664 12,324 9,610 0 -
-
Tax Rate 0.83% 17.53% - 32.09% 32.66% 73.12% - -
Total Cost 47,861 40,408 57,506 51,880 59,851 66,697 0 -
-
Net Worth 22,647 20,639 24,935 65,359 60,540 12,453 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Net Worth 22,647 20,639 24,935 65,359 60,540 12,453 0 -
NOSH 79,999 80,027 79,999 80,000 79,974 21,106 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
NP Margin 2.92% 8.73% -28.02% 9.84% 17.08% 5.09% 0.00% -
ROE 6.36% 18.72% -50.48% 8.67% 20.36% 77.18% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
RPS 61.63 55.32 56.15 71.93 90.25 332.96 0.00 -
EPS 1.80 4.83 -15.73 7.08 15.41 45.53 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2831 0.2579 0.3117 0.817 0.757 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,999
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
RPS 9.88 8.87 9.00 11.53 14.46 14.08 0.00 -
EPS 0.29 0.77 -2.52 1.13 2.47 1.93 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0454 0.0414 0.05 0.131 0.1213 0.025 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Date 30/06/10 30/06/09 30/06/08 - - - - -
Price 0.255 0.45 0.28 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.81 0.50 0.00 0.00 0.00 0.00 -
P/EPS 14.17 9.32 -1.78 0.00 0.00 0.00 0.00 -
EY 7.06 10.73 -56.19 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.74 0.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 CAGR
Date 30/08/10 10/07/09 29/08/08 30/08/07 30/08/06 31/05/05 - -
Price 0.255 0.25 0.22 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.45 0.39 0.00 0.00 0.00 0.00 -
P/EPS 14.17 5.18 -1.40 0.00 0.00 0.00 0.00 -
EY 7.06 19.31 -71.52 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.97 0.71 0.00 0.00 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