[DESTINI] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -49.71%
YoY- -425.1%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 105,618 116,953 186,153 164,686 293,992 397,794 770,114 -28.17%
PBT -15,576 -3,189 6,228 -36,645 4,222 504 48,300 -
Tax -1,356 0 -2,104 0 -860 -357 -15,666 -33.47%
NP -16,932 -3,189 4,124 -36,645 3,362 146 32,633 -
-
NP to SH -16,348 -3,113 3,194 -36,218 2,433 325 33,364 -
-
Tax Rate - - 33.78% - 20.37% 70.83% 32.43% -
Total Cost 122,550 120,142 182,029 201,331 290,629 397,648 737,481 -25.84%
-
Net Worth 113,785 155,872 139,345 261,177 508,301 508,070 504,604 -21.97%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 113,785 155,872 139,345 261,177 508,301 508,070 504,604 -21.97%
NOSH 1,663,531 1,663,531 1,663,531 1,386,276 1,155,230 1,155,230 1,155,230 6.26%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -16.03% -2.73% 2.22% -22.25% 1.14% 0.04% 4.24% -
ROE -14.37% -2.00% 2.29% -13.87% 0.48% 0.06% 6.61% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.35 7.03 15.12 13.28 25.45 34.43 66.66 -32.40%
EPS -0.99 -0.19 0.23 -2.88 0.21 0.03 2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.0937 0.1132 0.2106 0.44 0.4398 0.4368 -26.57%
Adjusted Per Share Value based on latest NOSH - 1,663,531
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 21.16 23.43 37.30 33.00 58.91 79.71 154.31 -28.17%
EPS -3.28 -0.62 0.64 -7.26 0.49 0.07 6.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.228 0.3123 0.2792 0.5233 1.0185 1.0181 1.0111 -21.97%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.105 0.07 0.30 0.25 0.19 0.295 0.565 -
P/RPS 1.65 1.00 1.98 1.88 0.75 0.86 0.85 11.68%
P/EPS -10.68 -37.40 115.60 -8.56 90.20 1,047.52 19.56 -
EY -9.36 -2.67 0.87 -11.68 1.11 0.10 5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.75 2.65 1.19 0.43 0.67 1.29 2.99%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 30/11/22 26/11/21 27/11/20 29/11/19 07/12/18 29/11/17 -
Price 0.11 0.075 0.195 0.27 0.21 0.135 0.43 -
P/RPS 1.73 1.07 1.29 2.03 0.83 0.39 0.65 17.71%
P/EPS -11.19 -40.07 75.14 -9.25 99.70 479.37 14.89 -
EY -8.93 -2.50 1.33 -10.82 1.00 0.21 6.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.80 1.72 1.28 0.48 0.31 0.98 8.62%

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