[DESTINI] YoY Quarter Result on 30-Jun-2009 [#3]

Announcement Date
11-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ-0.0%
YoY- 113.52%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 13,200 10,768 16,406 12,456 7,907 11,229 19,114 -5.74%
PBT 749 1,506 267 181 -9,243 870 4,290 -24.33%
Tax 0 -153 -9 784 2,106 -630 -1,274 -
NP 749 1,353 258 965 -7,137 240 3,016 -19.95%
-
NP to SH 749 1,353 258 965 -7,137 240 3,016 -19.95%
-
Tax Rate 0.00% 10.16% 3.37% -433.15% - 72.41% 29.70% -
Total Cost 12,451 9,415 16,148 11,491 15,044 10,989 16,098 -4.02%
-
Net Worth 18,508 16,316 22,824 0 24,939 65,359 60,560 -17.25%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 18,508 16,316 22,824 0 24,939 65,359 60,560 -17.25%
NOSH 144,038 80,059 80,625 80,150 80,011 79,999 80,000 9.85%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.67% 12.57% 1.57% 7.75% -90.26% 2.14% 15.78% -
ROE 4.05% 8.29% 1.13% 0.00% -28.62% 0.37% 4.98% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.16 13.45 20.35 15.54 9.88 14.04 23.89 -14.20%
EPS 0.52 1.69 0.32 1.21 -8.92 0.30 3.77 -27.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1285 0.2038 0.2831 0.00 0.3117 0.817 0.757 -24.67%
Adjusted Per Share Value based on latest NOSH - 80,150
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.64 2.16 3.29 2.50 1.58 2.25 3.83 -5.77%
EPS 0.15 0.27 0.05 0.19 -1.43 0.05 0.60 -19.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0327 0.0457 0.00 0.05 0.131 0.1213 -17.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 - - -
Price 0.31 0.255 0.255 0.45 0.28 0.00 0.00 -
P/RPS 3.38 1.90 1.25 2.90 2.83 0.00 0.00 -
P/EPS 59.62 15.09 79.69 37.38 -3.14 0.00 0.00 -
EY 1.68 6.63 1.25 2.68 -31.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.25 0.90 0.00 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/11/12 25/11/11 30/08/10 10/07/09 29/08/08 30/08/07 30/08/06 -
Price 0.33 0.25 0.255 0.25 0.22 0.00 0.00 -
P/RPS 3.60 1.86 1.25 1.61 2.23 0.00 0.00 -
P/EPS 63.46 14.79 79.69 20.76 -2.47 0.00 0.00 -
EY 1.58 6.76 1.25 4.82 -40.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.23 0.90 0.00 0.71 0.00 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