[DESTINI] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 102.35%
YoY- 109.48%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 315,940 105,618 104,288 346,168 136,188 337,964 550,292 -8.17%
PBT 30,464 -15,576 1,752 6,008 -46,960 6,208 38,800 -3.64%
Tax -3,744 -1,356 0 -460 -28 -4,444 -9,644 -13.53%
NP 26,720 -16,932 1,752 5,548 -46,988 1,764 29,156 -1.33%
-
NP to SH 21,304 -16,348 2,224 4,472 -47,180 2,544 30,992 -5.59%
-
Tax Rate 12.29% - 0.00% 7.66% - 71.59% 24.86% -
Total Cost 289,220 122,550 102,536 340,620 183,176 336,200 521,136 -8.65%
-
Net Worth 126,511 113,785 161,695 133,461 255,800 507,492 514,886 -19.40%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 126,511 113,785 161,695 133,461 255,800 507,492 514,886 -19.40%
NOSH 499,059 1,663,531 1,663,531 1,525,276 1,230,230 1,155,230 1,155,230 -12.10%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.46% -16.03% 1.68% 1.60% -34.50% 0.52% 5.30% -
ROE 16.84% -14.37% 1.38% 3.35% -18.44% 0.50% 6.02% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 63.31 6.35 6.27 22.70 11.29 29.26 47.63 4.47%
EPS 4.28 -0.99 0.12 0.28 -3.92 0.24 2.68 7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.0684 0.0972 0.0875 0.212 0.4393 0.4457 -8.30%
Adjusted Per Share Value based on latest NOSH - 1,525,276
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 63.31 21.16 20.90 69.36 27.29 67.72 110.27 -8.17%
EPS 4.28 -3.28 0.45 0.90 -9.45 0.51 6.21 -5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.228 0.324 0.2674 0.5126 1.0169 1.0317 -19.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.285 0.105 0.18 0.23 0.12 0.30 0.475 -
P/RPS 0.45 1.65 2.87 1.01 1.06 1.03 1.00 -11.54%
P/EPS 6.68 -10.68 134.64 78.45 -3.07 136.23 17.71 -13.91%
EY 14.98 -9.36 0.74 1.27 -32.58 0.73 5.65 16.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.54 1.85 2.63 0.57 0.68 1.07 0.70%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 04/11/24 23/11/23 31/05/22 31/05/21 30/06/20 31/05/19 30/05/18 -
Price 0.325 0.11 0.165 0.205 0.13 0.26 0.21 -
P/RPS 0.51 1.73 2.63 0.90 1.15 0.89 0.44 2.29%
P/EPS 7.61 -11.19 123.42 69.92 -3.32 118.07 7.83 -0.43%
EY 13.13 -8.93 0.81 1.43 -30.08 0.85 12.78 0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.61 1.70 2.34 0.61 0.59 0.47 16.64%

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