[DESTINI] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -39.32%
YoY- 63.83%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Revenue 380,726 177,720 131,778 78,142 41,342 51,384 41,140 42.72%
PBT 42,876 12,978 12,214 9,492 3,572 12,666 1,644 68.43%
Tax -12,224 -4,206 -3,780 -2,496 0 0 0 -
NP 30,652 8,772 8,434 6,996 3,572 12,666 1,644 59.63%
-
NP to SH 32,128 8,892 8,632 5,852 3,572 12,666 1,644 60.84%
-
Tax Rate 28.51% 32.41% 30.95% 26.30% 0.00% 0.00% 0.00% -
Total Cost 350,074 168,948 123,344 71,146 37,770 38,718 39,496 41.74%
-
Net Worth 378,850 260,697 233,495 59,459 17,451 14,950 22,337 57.23%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Net Worth 378,850 260,697 233,495 59,459 17,451 14,950 22,337 57.23%
NOSH 928,554 808,363 616,571 361,234 80,089 80,032 79,805 48.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
NP Margin 8.05% 4.94% 6.40% 8.95% 8.64% 24.65% 4.00% -
ROE 8.48% 3.41% 3.70% 9.84% 20.47% 84.72% 7.36% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 41.00 21.99 21.37 21.63 51.62 64.20 51.55 -3.59%
EPS 3.46 1.10 1.40 1.62 4.46 15.84 2.06 8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.3225 0.3787 0.1646 0.2179 0.1868 0.2799 6.20%
Adjusted Per Share Value based on latest NOSH - 367,142
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 76.49 35.70 26.47 15.70 8.31 10.32 8.27 42.71%
EPS 6.45 1.79 1.73 1.18 0.72 2.54 0.33 60.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7611 0.5237 0.4691 0.1195 0.0351 0.03 0.0449 57.22%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 -
Price 0.56 0.625 0.74 0.325 0.25 0.255 0.255 -
P/RPS 1.37 2.84 3.46 1.50 0.48 0.40 0.49 17.86%
P/EPS 16.18 56.82 52.86 20.06 5.61 1.61 12.38 4.37%
EY 6.18 1.76 1.89 4.98 17.84 62.06 8.08 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.94 1.95 1.97 1.15 1.37 0.91 6.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 08/08/16 28/08/15 27/08/14 28/08/13 30/08/12 23/08/11 31/05/10 -
Price 0.655 0.59 0.68 0.39 0.36 0.255 0.255 -
P/RPS 1.60 2.68 3.18 1.80 0.70 0.40 0.49 20.82%
P/EPS 18.93 53.64 48.57 24.07 8.07 1.61 12.38 7.02%
EY 5.28 1.86 2.06 4.15 12.39 62.06 8.08 -6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.83 1.80 2.37 1.65 1.37 0.91 9.55%

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