[DESTINI] YoY Quarter Result on 30-Sep-2009 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -365.49%
YoY- 66.13%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 35,696 22,965 1,059 12,608 22,345 24,888 13,681 14.12%
PBT 6,554 5,633 -513 -2,917 -7,511 3,300 2,142 16.65%
Tax -1,884 -1,102 68 355 -103 -2,520 -1,182 6.63%
NP 4,670 4,531 -445 -2,562 -7,614 780 960 24.35%
-
NP to SH 3,857 4,531 -445 -2,562 -7,565 780 960 21.12%
-
Tax Rate 28.75% 19.56% - - - 76.36% 55.18% -
Total Cost 31,026 18,434 1,504 15,170 29,959 24,108 12,721 13.07%
-
Net Worth 103,656 52,023 15,749 21,584 17,313 65,790 62,071 7.32%
Dividend
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 103,656 52,023 15,749 21,584 17,313 65,790 62,071 7.32%
NOSH 482,124 330,729 79,464 80,062 79,968 79,591 79,999 28.08%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.08% 19.73% -42.02% -20.32% -34.07% 3.13% 7.02% -
ROE 3.72% 8.71% -2.83% -11.87% -43.70% 1.19% 1.55% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.40 6.94 1.33 15.75 27.94 31.27 17.10 -10.90%
EPS 0.80 1.37 -0.56 -3.20 -9.46 0.98 1.20 -5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.1573 0.1982 0.2696 0.2165 0.8266 0.7759 -16.20%
Adjusted Per Share Value based on latest NOSH - 80,062
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.15 4.60 0.21 2.53 4.48 4.99 2.74 14.12%
EPS 0.77 0.91 -0.09 -0.51 -1.52 0.16 0.19 21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2077 0.1042 0.0316 0.0433 0.0347 0.1318 0.1244 7.31%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/13 31/12/12 30/12/11 10/07/09 19/09/08 - - -
Price 0.43 0.33 0.25 0.25 0.27 0.00 0.00 -
P/RPS 5.81 4.75 18.76 1.59 0.97 0.00 0.00 -
P/EPS 53.75 24.09 -44.64 -7.81 -2.85 0.00 0.00 -
EY 1.86 4.15 -2.24 -12.80 -35.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.10 1.26 0.93 1.25 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/14 28/02/13 29/02/12 20/11/09 10/12/08 30/11/07 30/11/06 -
Price 0.49 0.315 0.25 0.255 0.15 0.00 0.00 -
P/RPS 6.62 4.54 18.76 1.62 0.54 0.00 0.00 -
P/EPS 61.25 22.99 -44.64 -7.97 -1.59 0.00 0.00 -
EY 1.63 4.35 -2.24 -12.55 -63.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.00 1.26 0.95 0.69 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