[DESTINI] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 24.37%
YoY- -71.8%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Revenue 88,860 65,889 39,071 20,671 25,692 20,570 20,747 26.19%
PBT 6,489 6,107 4,746 1,786 6,333 822 3,332 11.25%
Tax -2,103 -1,890 -1,248 0 0 0 -1,501 5.54%
NP 4,386 4,217 3,498 1,786 6,333 822 1,831 14.99%
-
NP to SH 4,446 4,316 2,926 1,786 6,333 822 1,831 15.24%
-
Tax Rate 32.41% 30.95% 26.30% 0.00% 0.00% 0.00% 45.05% -
Total Cost 84,474 61,672 35,573 18,885 19,359 19,748 18,916 27.04%
-
Net Worth 260,697 233,495 59,459 17,451 14,950 22,337 19,549 51.33%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Net Worth 260,697 233,495 59,459 17,451 14,950 22,337 19,549 51.33%
NOSH 808,363 616,571 361,234 80,089 80,032 79,805 79,956 44.77%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
NP Margin 4.94% 6.40% 8.95% 8.64% 24.65% 4.00% 8.83% -
ROE 1.71% 1.85% 4.92% 10.23% 42.36% 3.68% 9.37% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
RPS 10.99 10.69 10.82 25.81 32.10 25.78 25.95 -12.83%
EPS 0.55 0.70 0.81 2.23 7.92 1.03 2.29 -20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 0.3787 0.1646 0.2179 0.1868 0.2799 0.2445 4.52%
Adjusted Per Share Value based on latest NOSH - 79,545
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
RPS 17.81 13.20 7.83 4.14 5.15 4.12 4.16 26.18%
EPS 0.89 0.86 0.59 0.36 1.27 0.16 0.37 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5224 0.4679 0.1191 0.035 0.03 0.0448 0.0392 51.31%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 31/03/09 -
Price 0.625 0.74 0.325 0.25 0.255 0.255 0.06 -
P/RPS 5.69 6.92 3.00 0.97 0.79 0.99 0.23 67.05%
P/EPS 113.64 105.71 40.12 11.21 3.22 24.76 2.62 82.75%
EY 0.88 0.95 2.49 8.92 31.03 4.04 38.17 -45.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.95 1.97 1.15 1.37 0.91 0.25 38.78%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 31/03/09 CAGR
Date 28/08/15 27/08/14 28/08/13 30/08/12 23/08/11 31/05/10 29/05/09 -
Price 0.59 0.68 0.39 0.36 0.255 0.255 0.12 -
P/RPS 5.37 6.36 3.61 1.39 0.79 0.99 0.46 48.14%
P/EPS 107.27 97.14 48.15 16.14 3.22 24.76 5.24 62.07%
EY 0.93 1.03 2.08 6.19 31.03 4.04 19.08 -38.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.80 2.37 1.65 1.37 0.91 0.49 23.46%

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