[DESTINI] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
11-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 5.48%
YoY- 130.69%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 45,161 48,613 49,301 44,270 44,920 57,544 72,175 -7.21%
PBT 3,380 10,452 1,452 4,684 -14,421 8,340 18,301 -23.65%
Tax 0 -204 -12 -821 1,834 -2,676 -5,977 -
NP 3,380 10,248 1,440 3,862 -12,586 5,664 12,324 -18.67%
-
NP to SH 3,380 10,248 1,440 3,862 -12,586 5,664 12,324 -18.67%
-
Tax Rate 0.00% 1.95% 0.83% 17.53% - 32.09% 32.66% -
Total Cost 41,781 38,365 47,861 40,408 57,506 51,880 59,851 -5.58%
-
Net Worth 9,811 16,311 22,647 20,639 24,935 65,359 60,540 -25.23%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 9,811 16,311 22,647 20,639 24,935 65,359 60,540 -25.23%
NOSH 76,355 80,038 79,999 80,027 79,999 80,000 79,974 -0.73%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.48% 21.08% 2.92% 8.73% -28.02% 9.84% 17.08% -
ROE 34.45% 62.83% 6.36% 18.72% -50.48% 8.67% 20.36% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 59.15 60.74 61.63 55.32 56.15 71.93 90.25 -6.52%
EPS 4.43 12.81 1.80 4.83 -15.73 7.08 15.41 -18.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1285 0.2038 0.2831 0.2579 0.3117 0.817 0.757 -24.67%
Adjusted Per Share Value based on latest NOSH - 80,150
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.05 9.74 9.88 8.87 9.00 11.53 14.46 -7.21%
EPS 0.68 2.05 0.29 0.77 -2.52 1.13 2.47 -18.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0327 0.0454 0.0414 0.05 0.131 0.1213 -25.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 - - -
Price 0.31 0.255 0.255 0.45 0.28 0.00 0.00 -
P/RPS 0.52 0.42 0.41 0.81 0.50 0.00 0.00 -
P/EPS 7.00 1.99 14.17 9.32 -1.78 0.00 0.00 -
EY 14.28 50.21 7.06 10.73 -56.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.25 0.90 1.74 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/11/12 25/11/11 30/08/10 10/07/09 29/08/08 30/08/07 30/08/06 -
Price 0.33 0.25 0.255 0.25 0.22 0.00 0.00 -
P/RPS 0.56 0.41 0.41 0.45 0.39 0.00 0.00 -
P/EPS 7.45 1.95 14.17 5.18 -1.40 0.00 0.00 -
EY 13.41 51.22 7.06 19.31 -71.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.23 0.90 0.97 0.71 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