[DESTINI] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 226.28%
YoY- 486.39%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 65,889 39,071 20,671 25,692 20,570 20,747 25,783 16.19%
PBT 6,107 4,746 1,786 6,333 822 3,332 -1,573 -
Tax -1,890 -1,248 0 0 0 -1,501 -681 17.73%
NP 4,217 3,498 1,786 6,333 822 1,831 -2,254 -
-
NP to SH 4,316 2,926 1,786 6,333 822 1,831 -2,254 -
-
Tax Rate 30.95% 26.30% 0.00% 0.00% 0.00% 45.05% - -
Total Cost 61,672 35,573 18,885 19,359 19,748 18,916 28,037 13.43%
-
Net Worth 233,495 59,459 17,451 14,950 22,337 19,549 3,970,203 -36.44%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 233,495 59,459 17,451 14,950 22,337 19,549 3,970,203 -36.44%
NOSH 616,571 361,234 80,089 80,032 79,805 79,956 98,859 34.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.40% 8.95% 8.64% 24.65% 4.00% 8.83% -8.74% -
ROE 1.85% 4.92% 10.23% 42.36% 3.68% 9.37% -0.06% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 10.69 10.82 25.81 32.10 25.78 25.95 26.08 -13.29%
EPS 0.70 0.81 2.23 7.92 1.03 2.29 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3787 0.1646 0.2179 0.1868 0.2799 0.2445 40.16 -52.57%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 13.24 7.85 4.15 5.16 4.13 4.17 5.18 16.19%
EPS 0.87 0.59 0.36 1.27 0.17 0.37 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4691 0.1195 0.0351 0.03 0.0449 0.0393 7.9762 -36.44%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 31/03/08 -
Price 0.74 0.325 0.25 0.255 0.255 0.06 0.34 -
P/RPS 6.92 3.00 0.97 0.79 0.99 0.23 1.30 30.66%
P/EPS 105.71 40.12 11.21 3.22 24.76 2.62 -14.91 -
EY 0.95 2.49 8.92 31.03 4.04 38.17 -6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.97 1.15 1.37 0.91 0.25 0.01 132.42%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/08/14 28/08/13 30/08/12 23/08/11 31/05/10 29/05/09 27/05/08 -
Price 0.68 0.39 0.36 0.255 0.255 0.12 0.31 -
P/RPS 6.36 3.61 1.39 0.79 0.99 0.46 1.19 30.74%
P/EPS 97.14 48.15 16.14 3.22 24.76 5.24 -13.60 -
EY 1.03 2.08 6.19 31.03 4.04 19.08 -7.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.37 1.65 1.37 0.91 0.49 0.01 129.46%

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