[DESTINI] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -39.0%
YoY- -31.12%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 30,260 45,070 149,067 162,966 108,611 50,914 36,819 -3.21%
PBT -16,120 871 7,587 7,426 11,821 5,189 1,736 -
Tax 7 224 -1,521 -1,908 -3,224 -1,826 -1,458 -
NP -16,113 1,095 6,066 5,518 8,597 3,363 278 -
-
NP to SH -15,873 491 5,630 6,130 8,899 3,593 1,232 -
-
Tax Rate - -25.72% 20.05% 25.69% 27.27% 35.19% 83.99% -
Total Cost 46,373 43,975 143,001 157,448 100,014 47,551 36,541 4.04%
-
Net Worth 237,430 507,839 520,431 496,055 378,207 257,498 274,446 -2.38%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 237,430 507,839 520,431 496,055 378,207 257,498 274,446 -2.38%
NOSH 1,230,230 1,155,230 1,155,230 1,155,230 926,979 798,444 724,705 9.21%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -53.25% 2.43% 4.07% 3.39% 7.92% 6.61% 0.76% -
ROE -6.69% 0.10% 1.08% 1.24% 2.35% 1.40% 0.45% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.51 3.90 12.90 14.11 11.72 6.38 5.08 -11.07%
EPS -1.32 0.04 0.49 0.53 0.96 0.45 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.197 0.4396 0.4505 0.4294 0.408 0.3225 0.3787 -10.31%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.06 9.03 29.87 32.65 21.76 10.20 7.38 -3.22%
EPS -3.18 0.10 1.13 1.23 1.78 0.72 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 1.0176 1.0428 0.994 0.7578 0.516 0.5499 -2.38%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.13 0.245 0.245 0.695 0.56 0.625 0.74 -
P/RPS 5.18 6.28 1.90 4.93 4.78 9.80 14.57 -15.81%
P/EPS -9.87 576.44 50.27 130.98 58.33 138.89 435.29 -
EY -10.13 0.17 1.99 0.76 1.71 0.72 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.54 1.62 1.37 1.94 1.95 -16.50%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 29/08/18 30/08/17 08/08/16 28/08/15 27/08/14 -
Price 0.275 0.22 0.295 0.605 0.655 0.59 0.68 -
P/RPS 10.95 5.64 2.29 4.29 5.59 9.25 13.38 -3.28%
P/EPS -20.88 517.62 60.53 114.02 68.23 131.11 400.00 -
EY -4.79 0.19 1.65 0.88 1.47 0.76 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.50 0.65 1.41 1.61 1.83 1.80 -4.09%

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