[DESTINI] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 36.52%
YoY- 67.9%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Revenue 327,008 151,784 116,280 65,352 33,520 37,924 50,804 34.69%
PBT 38,472 5,200 17,488 12,768 5,744 7,764 2,396 55.89%
Tax -11,552 -1,108 -1,732 -1,076 0 0 -640 58.84%
NP 26,920 4,092 15,756 11,692 5,744 7,764 1,756 54.74%
-
NP to SH 28,660 3,412 12,336 9,644 5,744 7,764 1,756 56.30%
-
Tax Rate 30.03% 21.31% 9.90% 8.43% 0.00% 0.00% 26.71% -
Total Cost 300,088 147,692 100,524 53,660 27,776 30,160 49,048 33.60%
-
Net Worth 357,790 243,104 105,835 58,750 17,040 1,059,258 21,957 56.26%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Net Worth 357,790 243,104 105,835 58,750 17,040 1,059,258 21,957 56.26%
NOSH 918,589 775,454 489,523 354,558 79,777 80,307 79,818 47.81%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
NP Margin 8.23% 2.70% 13.55% 17.89% 17.14% 20.47% 3.46% -
ROE 8.01% 1.40% 11.66% 16.42% 33.71% 0.73% 8.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
RPS 35.60 19.57 23.75 18.43 42.02 47.22 63.65 -8.87%
EPS 3.12 0.44 2.52 2.72 7.20 9.72 2.20 5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3895 0.3135 0.2162 0.1657 0.2136 13.19 0.2751 5.71%
Adjusted Per Share Value based on latest NOSH - 354,558
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
RPS 65.52 30.41 23.30 13.10 6.72 7.60 10.18 34.69%
EPS 5.74 0.68 2.47 1.93 1.15 1.56 0.35 56.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7169 0.4871 0.2121 0.1177 0.0341 2.1225 0.044 56.26%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 20/11/09 -
Price 0.595 0.58 0.525 0.32 0.25 0.255 0.255 -
P/RPS 1.67 2.96 2.21 1.74 0.60 0.54 0.40 25.68%
P/EPS 19.07 131.82 20.83 11.76 3.47 2.64 11.59 8.29%
EY 5.24 0.76 4.80 8.50 28.80 37.91 8.63 -7.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.85 2.43 1.93 1.17 0.02 0.93 8.28%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Date 30/05/16 29/05/15 30/05/14 18/04/13 25/05/12 31/05/11 25/02/10 -
Price 0.61 0.58 0.65 0.375 0.25 0.255 0.255 -
P/RPS 1.71 2.96 2.74 2.03 0.60 0.54 0.40 26.15%
P/EPS 19.55 131.82 25.79 13.79 3.47 2.64 11.59 8.72%
EY 5.11 0.76 3.88 7.25 28.80 37.91 8.63 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.85 3.01 2.26 1.17 0.02 0.93 8.73%

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