[DESTINI] YoY Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 424.18%
YoY- -49.31%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 65,352 33,520 37,924 50,804 38,136 43,900 75,632 -2.30%
PBT 12,768 5,744 7,764 2,396 4,680 3,468 14,332 -1.83%
Tax -1,076 0 0 -640 -1,216 -1,340 -5,580 -23.14%
NP 11,692 5,744 7,764 1,756 3,464 2,128 8,752 4.74%
-
NP to SH 9,644 5,744 7,764 1,756 3,464 2,128 8,752 1.56%
-
Tax Rate 8.43% 0.00% 0.00% 26.71% 25.98% 38.64% 38.93% -
Total Cost 53,660 27,776 30,160 49,048 34,672 41,772 66,880 -3.46%
-
Net Worth 58,750 17,040 1,059,258 21,957 18,723 66,150 64,937 -1.58%
Dividend
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 58,750 17,040 1,059,258 21,957 18,723 66,150 64,937 -1.58%
NOSH 354,558 79,777 80,307 79,818 80,185 79,402 79,854 26.92%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.89% 17.14% 20.47% 3.46% 9.08% 4.85% 11.57% -
ROE 16.42% 33.71% 0.73% 8.00% 18.50% 3.22% 13.48% -
Per Share
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.43 42.02 47.22 63.65 47.56 55.29 94.71 -23.03%
EPS 2.72 7.20 9.72 2.20 4.32 2.68 10.96 -19.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.2136 13.19 0.2751 0.2335 0.8331 0.8132 -22.46%
Adjusted Per Share Value based on latest NOSH - 79,636
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.10 6.72 7.60 10.18 7.64 8.80 15.15 -2.29%
EPS 1.93 1.15 1.56 0.35 0.69 0.43 1.75 1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.0341 2.1225 0.044 0.0375 0.1326 0.1301 -1.58%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/03/13 30/03/12 31/03/11 20/11/09 31/12/08 31/12/07 - -
Price 0.32 0.25 0.255 0.255 0.14 0.96 0.00 -
P/RPS 1.74 0.60 0.54 0.40 0.29 1.74 0.00 -
P/EPS 11.76 3.47 2.64 11.59 3.24 35.82 0.00 -
EY 8.50 28.80 37.91 8.63 30.86 2.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.17 0.02 0.93 0.60 1.15 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/04/13 25/05/12 31/05/11 25/02/10 06/03/09 28/02/08 28/02/07 -
Price 0.375 0.25 0.255 0.255 0.02 0.40 0.00 -
P/RPS 2.03 0.60 0.54 0.40 0.04 0.72 0.00 -
P/EPS 13.79 3.47 2.64 11.59 0.46 14.93 0.00 -
EY 7.25 28.80 37.91 8.63 216.00 6.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.17 0.02 0.93 0.09 0.48 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