[DESTINI] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
02-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 73.25%
YoY- 34.4%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 397,794 770,114 318,645 238,926 140,112 76,824 45,161 43.68%
PBT 504 48,300 33,778 17,261 16,045 9,936 3,380 -27.16%
Tax -357 -15,666 -8,168 -2,937 -6,501 -1,668 0 -
NP 146 32,633 25,610 14,324 9,544 8,268 3,380 -40.75%
-
NP to SH 325 33,364 28,021 15,405 11,462 5,810 3,380 -32.30%
-
Tax Rate 70.83% 32.43% 24.18% 17.02% 40.52% 16.79% 0.00% -
Total Cost 397,648 737,481 293,034 224,602 130,568 68,556 41,781 45.55%
-
Net Worth 508,070 504,604 469,824 266,865 241,866 61,375 9,811 93.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 508,070 504,604 469,824 266,865 241,866 61,375 9,811 93.00%
NOSH 1,155,230 1,155,230 989,730 802,361 676,929 363,166 76,355 57.23%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.04% 4.24% 8.04% 6.00% 6.81% 10.76% 7.48% -
ROE 0.06% 6.61% 5.96% 5.77% 4.74% 9.47% 34.45% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 34.43 66.66 32.20 29.78 20.70 21.15 59.15 -8.62%
EPS 0.03 2.89 2.95 1.92 1.69 1.60 4.43 -56.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4398 0.4368 0.4747 0.3326 0.3573 0.169 0.1285 22.74%
Adjusted Per Share Value based on latest NOSH - 807,727
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 79.71 154.31 63.85 47.88 28.08 15.39 9.05 43.68%
EPS 0.07 6.69 5.61 3.09 2.30 1.16 0.68 -31.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0181 1.0111 0.9414 0.5347 0.4846 0.123 0.0197 92.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.295 0.565 0.84 0.575 0.64 0.38 0.31 -
P/RPS 0.86 0.85 2.61 1.93 3.09 1.80 0.52 8.74%
P/EPS 1,047.52 19.56 29.67 29.95 37.80 23.75 7.00 130.32%
EY 0.10 5.11 3.37 3.34 2.65 4.21 14.28 -56.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.29 1.77 1.73 1.79 2.25 2.41 -19.20%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 07/12/18 29/11/17 22/11/16 02/11/15 28/11/14 26/11/13 30/11/12 -
Price 0.135 0.43 0.785 0.615 0.59 0.375 0.33 -
P/RPS 0.39 0.65 2.44 2.07 2.85 1.77 0.56 -5.84%
P/EPS 479.37 14.89 27.73 32.03 34.84 23.44 7.45 100.11%
EY 0.21 6.72 3.61 3.12 2.87 4.27 13.41 -49.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.98 1.65 1.85 1.65 2.22 2.57 -29.69%

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