[DESTINI] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 247.4%
YoY- 198.88%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 190,902 48,621 90,336 39,195 18,547 13,200 10,768 61.40%
PBT 15,820 3,896 6,457 5,926 2,705 749 1,506 47.93%
Tax -6,048 -13 -100 -2,986 -2 0 -153 84.46%
NP 9,772 3,883 6,357 2,940 2,703 749 1,353 38.99%
-
NP to SH 8,845 4,953 7,108 4,280 1,432 749 1,353 36.70%
-
Tax Rate 38.23% 0.33% 1.55% 50.39% 0.07% 0.00% 10.16% -
Total Cost 181,130 44,738 83,979 36,255 15,844 12,451 9,415 63.61%
-
Net Worth 504,604 469,824 268,650 283,193 62,053 18,508 16,316 77.07%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 504,604 469,824 268,650 283,193 62,053 18,508 16,316 77.07%
NOSH 1,155,230 989,730 807,727 792,592 367,179 144,038 80,059 55.96%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.12% 7.99% 7.04% 7.50% 14.57% 5.67% 12.57% -
ROE 1.75% 1.05% 2.65% 1.51% 2.31% 4.05% 8.29% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.53 4.91 11.18 4.95 5.05 9.16 13.45 3.49%
EPS 0.77 0.50 0.88 0.54 0.39 0.52 1.69 -12.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4368 0.4747 0.3326 0.3573 0.169 0.1285 0.2038 13.53%
Adjusted Per Share Value based on latest NOSH - 792,592
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 38.35 9.77 18.15 7.87 3.73 2.65 2.16 61.44%
EPS 1.78 1.00 1.43 0.86 0.29 0.15 0.27 36.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0138 0.9439 0.5397 0.5689 0.1247 0.0372 0.0328 77.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.565 0.84 0.575 0.64 0.38 0.31 0.255 -
P/RPS 3.42 17.10 5.14 12.94 7.52 3.38 1.90 10.28%
P/EPS 73.79 167.85 65.34 118.52 97.44 59.62 15.09 30.25%
EY 1.36 0.60 1.53 0.84 1.03 1.68 6.63 -23.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.77 1.73 1.79 2.25 2.41 1.25 0.52%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 22/11/16 02/11/15 28/11/14 26/11/13 30/11/12 25/11/11 -
Price 0.43 0.785 0.615 0.59 0.375 0.33 0.25 -
P/RPS 2.60 15.98 5.50 11.93 7.42 3.60 1.86 5.73%
P/EPS 56.16 156.86 69.89 109.26 96.15 63.46 14.79 24.87%
EY 1.78 0.64 1.43 0.92 1.04 1.58 6.76 -19.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.65 1.85 1.65 2.22 2.57 1.23 -3.71%

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