[DESTINI] YoY Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 31.04%
YoY- -49.31%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,338 8,380 9,481 12,701 9,534 10,975 18,908 -2.30%
PBT 3,192 1,436 1,941 599 1,170 867 3,583 -1.83%
Tax -269 0 0 -160 -304 -335 -1,395 -23.14%
NP 2,923 1,436 1,941 439 866 532 2,188 4.74%
-
NP to SH 2,411 1,436 1,941 439 866 532 2,188 1.56%
-
Tax Rate 8.43% 0.00% 0.00% 26.71% 25.98% 38.64% 38.93% -
Total Cost 13,415 6,944 7,540 12,262 8,668 10,443 16,720 -3.46%
-
Net Worth 58,750 17,040 1,059,258 21,957 18,723 66,150 64,937 -1.58%
Dividend
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 58,750 17,040 1,059,258 21,957 18,723 66,150 64,937 -1.58%
NOSH 354,558 79,777 80,307 79,818 80,185 79,402 79,854 26.92%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.89% 17.14% 20.47% 3.46% 9.08% 4.85% 11.57% -
ROE 4.10% 8.43% 0.18% 2.00% 4.63% 0.80% 3.37% -
Per Share
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.61 10.50 11.81 15.91 11.89 13.82 23.68 -23.02%
EPS 0.68 1.80 2.43 0.55 1.08 0.67 2.74 -19.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.2136 13.19 0.2751 0.2335 0.8331 0.8132 -22.46%
Adjusted Per Share Value based on latest NOSH - 79,636
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.28 1.68 1.90 2.55 1.92 2.20 3.80 -2.32%
EPS 0.48 0.29 0.39 0.09 0.17 0.11 0.44 1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.0342 2.1281 0.0441 0.0376 0.1329 0.1305 -1.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/03/13 30/03/12 31/03/11 20/11/09 31/12/08 31/12/07 - -
Price 0.32 0.25 0.255 0.255 0.14 0.96 0.00 -
P/RPS 6.94 2.38 2.16 1.60 1.18 6.95 0.00 -
P/EPS 47.06 13.89 10.55 46.36 12.96 143.28 0.00 -
EY 2.13 7.20 9.48 2.16 7.71 0.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.17 0.02 0.93 0.60 1.15 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/04/13 25/05/12 31/05/11 25/02/10 06/03/09 28/02/08 28/02/07 -
Price 0.375 0.25 0.255 0.255 0.02 0.40 0.00 -
P/RPS 8.14 2.38 2.16 1.60 0.17 2.89 0.00 -
P/EPS 55.15 13.89 10.55 46.36 1.85 59.70 0.00 -
EY 1.81 7.20 9.48 2.16 54.00 1.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.17 0.02 0.93 0.09 0.48 0.00 -

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