[DESTINI] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
02-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 159.87%
YoY- 34.4%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 298,346 577,586 238,984 179,195 105,084 57,618 33,871 43.68%
PBT 378 36,225 25,334 12,946 12,034 7,452 2,535 -27.16%
Tax -268 -11,750 -6,126 -2,203 -4,876 -1,251 0 -
NP 110 24,475 19,208 10,743 7,158 6,201 2,535 -40.70%
-
NP to SH 244 25,023 21,016 11,554 8,597 4,358 2,535 -32.29%
-
Tax Rate 70.90% 32.44% 24.18% 17.02% 40.52% 16.79% 0.00% -
Total Cost 298,236 553,111 219,776 168,452 97,926 51,417 31,336 45.54%
-
Net Worth 508,070 504,604 469,824 266,865 241,866 61,375 9,811 93.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 508,070 504,604 469,824 266,865 241,866 61,375 9,811 93.00%
NOSH 1,155,230 1,155,230 989,730 802,361 676,929 363,166 76,355 57.23%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.04% 4.24% 8.04% 6.00% 6.81% 10.76% 7.48% -
ROE 0.05% 4.96% 4.47% 4.33% 3.55% 7.10% 25.84% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.83 50.00 24.15 22.33 15.52 15.87 44.36 -8.61%
EPS 0.02 2.17 2.21 1.44 1.27 1.20 3.32 -57.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4398 0.4368 0.4747 0.3326 0.3573 0.169 0.1285 22.74%
Adjusted Per Share Value based on latest NOSH - 807,727
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.94 116.04 48.01 36.00 21.11 11.58 6.80 43.70%
EPS 0.05 5.03 4.22 2.32 1.73 0.88 0.51 -32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0207 1.0138 0.9439 0.5361 0.4859 0.1233 0.0197 93.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.295 0.565 0.84 0.575 0.64 0.38 0.31 -
P/RPS 1.14 1.13 3.48 2.57 4.12 2.40 0.70 8.46%
P/EPS 1,396.69 26.08 39.56 39.93 50.39 31.67 9.34 130.29%
EY 0.07 3.83 2.53 2.50 1.98 3.16 10.71 -56.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.29 1.77 1.73 1.79 2.25 2.41 -19.20%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 07/12/18 29/11/17 22/11/16 02/11/15 28/11/14 26/11/13 30/11/12 -
Price 0.135 0.43 0.785 0.615 0.59 0.375 0.33 -
P/RPS 0.52 0.86 3.25 2.75 3.80 2.36 0.74 -5.70%
P/EPS 639.16 19.85 36.97 42.71 46.46 31.25 9.94 100.09%
EY 0.16 5.04 2.70 2.34 2.15 3.20 10.06 -49.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.98 1.65 1.85 1.65 2.22 2.57 -29.69%

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