[DESTINI] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -65.87%
YoY- 67.9%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Revenue 81,752 37,946 29,070 16,338 8,380 9,481 12,701 34.69%
PBT 9,618 1,300 4,372 3,192 1,436 1,941 599 55.89%
Tax -2,888 -277 -433 -269 0 0 -160 58.84%
NP 6,730 1,023 3,939 2,923 1,436 1,941 439 54.74%
-
NP to SH 7,165 853 3,084 2,411 1,436 1,941 439 56.30%
-
Tax Rate 30.03% 21.31% 9.90% 8.43% 0.00% 0.00% 26.71% -
Total Cost 75,022 36,923 25,131 13,415 6,944 7,540 12,262 33.60%
-
Net Worth 357,790 243,104 105,835 58,750 17,040 1,059,258 21,957 56.26%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Net Worth 357,790 243,104 105,835 58,750 17,040 1,059,258 21,957 56.26%
NOSH 918,589 775,454 489,523 354,558 79,777 80,307 79,818 47.81%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
NP Margin 8.23% 2.70% 13.55% 17.89% 17.14% 20.47% 3.46% -
ROE 2.00% 0.35% 2.91% 4.10% 8.43% 0.18% 2.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
RPS 8.90 4.89 5.94 4.61 10.50 11.81 15.91 -8.87%
EPS 0.78 0.11 0.63 0.68 1.80 2.43 0.55 5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3895 0.3135 0.2162 0.1657 0.2136 13.19 0.2751 5.71%
Adjusted Per Share Value based on latest NOSH - 354,558
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
RPS 16.38 7.60 5.82 3.27 1.68 1.90 2.54 34.73%
EPS 1.44 0.17 0.62 0.48 0.29 0.39 0.09 55.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7169 0.4871 0.2121 0.1177 0.0341 2.1225 0.044 56.26%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 20/11/09 -
Price 0.595 0.58 0.525 0.32 0.25 0.255 0.255 -
P/RPS 6.69 11.85 8.84 6.94 2.38 2.16 1.60 25.71%
P/EPS 76.28 527.27 83.33 47.06 13.89 10.55 46.36 8.29%
EY 1.31 0.19 1.20 2.13 7.20 9.48 2.16 -7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.85 2.43 1.93 1.17 0.02 0.93 8.28%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Date 30/05/16 29/05/15 30/05/14 18/04/13 25/05/12 31/05/11 25/02/10 -
Price 0.61 0.58 0.65 0.375 0.25 0.255 0.255 -
P/RPS 6.85 11.85 10.95 8.14 2.38 2.16 1.60 26.18%
P/EPS 78.21 527.27 103.17 55.15 13.89 10.55 46.36 8.72%
EY 1.28 0.19 0.97 1.81 7.20 9.48 2.16 -8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.85 3.01 2.26 1.17 0.02 0.93 8.73%

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