[DESTINI] YoY Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -17.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Revenue 38,136 43,900 75,632 71,686 0 -
PBT 4,680 3,468 14,332 17,454 0 -
Tax -1,216 -1,340 -5,580 -4,950 0 -
NP 3,464 2,128 8,752 12,504 0 -
-
NP to SH 3,464 2,128 8,752 12,504 0 -
-
Tax Rate 25.98% 38.64% 38.93% 28.36% - -
Total Cost 34,672 41,772 66,880 59,182 0 -
-
Net Worth 18,723 66,150 64,937 56,835 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Net Worth 18,723 66,150 64,937 56,835 0 -
NOSH 80,185 79,402 79,854 79,948 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
NP Margin 9.08% 4.85% 11.57% 17.44% 0.00% -
ROE 18.50% 3.22% 13.48% 22.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
RPS 47.56 55.29 94.71 89.66 0.00 -
EPS 4.32 2.68 10.96 15.64 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.8331 0.8132 0.7109 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,098
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
RPS 7.64 8.80 15.15 14.36 0.00 -
EPS 0.69 0.43 1.75 2.51 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.1326 0.1301 0.1139 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Date 31/12/08 31/12/07 - - - -
Price 0.14 0.96 0.00 0.00 0.00 -
P/RPS 0.29 1.74 0.00 0.00 0.00 -
P/EPS 3.24 35.82 0.00 0.00 0.00 -
EY 30.86 2.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/09/04 CAGR
Date 06/03/09 28/02/08 28/02/07 28/02/06 - -
Price 0.02 0.40 0.00 0.00 0.00 -
P/RPS 0.04 0.72 0.00 0.00 0.00 -
P/EPS 0.46 14.93 0.00 0.00 0.00 -
EY 216.00 6.70 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.48 0.00 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