[DESTINI] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.38%
YoY- -67.02%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Revenue 238,926 140,112 76,824 45,161 48,613 49,301 44,270 30.93%
PBT 17,261 16,045 9,936 3,380 10,452 1,452 4,684 23.18%
Tax -2,937 -6,501 -1,668 0 -204 -12 -821 22.60%
NP 14,324 9,544 8,268 3,380 10,248 1,440 3,862 23.31%
-
NP to SH 15,405 11,462 5,810 3,380 10,248 1,440 3,862 24.75%
-
Tax Rate 17.02% 40.52% 16.79% 0.00% 1.95% 0.83% 17.53% -
Total Cost 224,602 130,568 68,556 41,781 38,365 47,861 40,408 31.55%
-
Net Worth 266,865 241,866 61,375 9,811 16,311 22,647 20,639 50.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Net Worth 266,865 241,866 61,375 9,811 16,311 22,647 20,639 50.56%
NOSH 802,361 676,929 363,166 76,355 80,038 79,999 80,027 44.56%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
NP Margin 6.00% 6.81% 10.76% 7.48% 21.08% 2.92% 8.73% -
ROE 5.77% 4.74% 9.47% 34.45% 62.83% 6.36% 18.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 29.78 20.70 21.15 59.15 60.74 61.63 55.32 -9.42%
EPS 1.92 1.69 1.60 4.43 12.81 1.80 4.83 -13.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.3573 0.169 0.1285 0.2038 0.2831 0.2579 4.15%
Adjusted Per Share Value based on latest NOSH - 144,038
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 48.00 28.15 15.43 9.07 9.77 9.90 8.89 30.94%
EPS 3.09 2.30 1.17 0.68 2.06 0.29 0.78 24.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5361 0.4859 0.1233 0.0197 0.0328 0.0455 0.0415 50.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 -
Price 0.575 0.64 0.38 0.31 0.255 0.255 0.45 -
P/RPS 1.93 3.09 1.80 0.52 0.42 0.41 0.81 14.89%
P/EPS 29.95 37.80 23.75 7.00 1.99 14.17 9.32 20.51%
EY 3.34 2.65 4.21 14.28 50.21 7.06 10.73 -17.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.79 2.25 2.41 1.25 0.90 1.74 -0.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 02/11/15 28/11/14 26/11/13 30/11/12 25/11/11 30/08/10 10/07/09 -
Price 0.615 0.59 0.375 0.33 0.25 0.255 0.25 -
P/RPS 2.07 2.85 1.77 0.56 0.41 0.41 0.45 27.63%
P/EPS 32.03 34.84 23.44 7.45 1.95 14.17 5.18 33.81%
EY 3.12 2.87 4.27 13.41 51.22 7.06 19.31 -25.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.65 2.22 2.57 1.23 0.90 0.97 10.87%

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