[DESTINI] YoY Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -6.38%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 78,142 41,342 51,384 41,140 41,494 51,566 63,858 3.28%
PBT 9,492 3,572 12,666 1,644 6,664 -3,146 10,770 -1.99%
Tax -2,496 0 0 0 -3,002 -1,362 -2,754 -1.56%
NP 6,996 3,572 12,666 1,644 3,662 -4,508 8,016 -2.15%
-
NP to SH 5,852 3,572 12,666 1,644 3,662 -4,508 8,016 -4.90%
-
Tax Rate 26.30% 0.00% 0.00% 0.00% 45.05% - 25.57% -
Total Cost 71,146 37,770 38,718 39,496 37,832 56,074 55,842 3.94%
-
Net Worth 59,459 17,451 14,950 22,337 19,549 3,970,203 66,871 -1.86%
Dividend
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 59,459 17,451 14,950 22,337 19,549 3,970,203 66,871 -1.86%
NOSH 361,234 80,089 80,032 79,805 79,956 98,859 79,999 27.25%
Ratio Analysis
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.95% 8.64% 24.65% 4.00% 8.83% -8.74% 12.55% -
ROE 9.84% 20.47% 84.72% 7.36% 18.73% -0.11% 11.99% -
Per Share
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 21.63 51.62 64.20 51.55 51.90 52.16 79.82 -18.84%
EPS 1.62 4.46 15.84 2.06 4.58 -4.56 10.02 -25.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.2179 0.1868 0.2799 0.2445 40.16 0.8359 -22.87%
Adjusted Per Share Value based on latest NOSH - 79,791
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.66 8.28 10.30 8.24 8.31 10.33 12.80 3.27%
EPS 1.17 0.72 2.54 0.33 0.73 -0.90 1.61 -4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.035 0.03 0.0448 0.0392 7.9554 0.134 -1.86%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 - -
Price 0.325 0.25 0.255 0.255 0.06 0.34 0.00 -
P/RPS 1.50 0.48 0.40 0.49 0.12 0.65 0.00 -
P/EPS 20.06 5.61 1.61 12.38 1.31 -7.46 0.00 -
EY 4.98 17.84 62.06 8.08 76.33 -13.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.15 1.37 0.91 0.25 0.01 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/08/13 30/08/12 23/08/11 31/05/10 29/05/09 27/05/08 31/05/07 -
Price 0.39 0.36 0.255 0.255 0.12 0.31 0.00 -
P/RPS 1.80 0.70 0.40 0.49 0.23 0.59 0.00 -
P/EPS 24.07 8.07 1.61 12.38 2.62 -6.80 0.00 -
EY 4.15 12.39 62.06 8.08 38.17 -14.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.65 1.37 0.91 0.49 0.01 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