[DESTINI] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 321.22%
YoY- 191.64%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 149,067 162,966 108,611 50,914 36,819 22,733 12,292 51.54%
PBT 7,587 7,426 11,821 5,189 1,736 1,554 350 66.94%
Tax -1,521 -1,908 -3,224 -1,826 -1,458 -979 0 -
NP 6,066 5,518 8,597 3,363 278 575 350 60.83%
-
NP to SH 5,630 6,130 8,899 3,593 1,232 514 350 58.84%
-
Tax Rate 20.05% 25.69% 27.27% 35.19% 83.99% 63.00% 0.00% -
Total Cost 143,001 157,448 100,014 47,551 36,541 22,158 11,942 51.22%
-
Net Worth 520,431 496,055 378,207 257,498 274,446 60,431 17,332 76.25%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 520,431 496,055 378,207 257,498 274,446 60,431 17,332 76.25%
NOSH 1,155,230 1,155,230 926,979 798,444 724,705 367,142 79,545 56.16%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.07% 3.39% 7.92% 6.61% 0.76% 2.53% 2.85% -
ROE 1.08% 1.24% 2.35% 1.40% 0.45% 0.85% 2.02% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.90 14.11 11.72 6.38 5.08 6.19 15.45 -2.96%
EPS 0.49 0.53 0.96 0.45 0.17 0.14 0.44 1.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4505 0.4294 0.408 0.3225 0.3787 0.1646 0.2179 12.86%
Adjusted Per Share Value based on latest NOSH - 798,444
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 29.95 32.74 21.82 10.23 7.40 4.57 2.47 51.54%
EPS 1.13 1.23 1.79 0.72 0.25 0.10 0.07 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0456 0.9966 0.7598 0.5173 0.5514 0.1214 0.0348 76.27%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.245 0.695 0.56 0.625 0.74 0.325 0.25 -
P/RPS 1.90 4.93 4.78 9.80 14.57 5.25 1.62 2.69%
P/EPS 50.27 130.98 58.33 138.89 435.29 232.14 56.82 -2.01%
EY 1.99 0.76 1.71 0.72 0.23 0.43 1.76 2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.62 1.37 1.94 1.95 1.97 1.15 -11.83%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 08/08/16 28/08/15 27/08/14 28/08/13 30/08/12 -
Price 0.295 0.605 0.655 0.59 0.68 0.39 0.36 -
P/RPS 2.29 4.29 5.59 9.25 13.38 6.30 2.33 -0.28%
P/EPS 60.53 114.02 68.23 131.11 400.00 278.57 81.82 -4.89%
EY 1.65 0.88 1.47 0.76 0.25 0.36 1.22 5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.41 1.61 1.83 1.80 2.37 1.65 -14.37%

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