[DESTINI] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 481.2%
YoY- 100.42%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 35,408 13,379 76,663 102,770 108,017 115,441 90,861 -14.52%
PBT 3,245 -162,742 -239,186 9,816 5,535 20,997 12,742 -20.36%
Tax -3,213 0 534 -7,660 -661 -9,058 -6,242 -10.46%
NP 32 -162,742 -238,652 2,156 4,874 11,939 6,500 -58.72%
-
NP to SH 680 -162,898 -237,264 1,563 5,651 11,985 9,527 -35.56%
-
Tax Rate 99.01% - - 78.04% 11.94% 43.14% 48.99% -
Total Cost 35,376 176,121 315,315 100,614 103,143 103,502 84,361 -13.47%
-
Net Worth 171,011 131,857 277,154 509,225 509,225 491,268 350,073 -11.24%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 171,011 131,857 277,154 509,225 509,225 491,268 350,073 -11.24%
NOSH 1,663,531 1,525,276 1,180,230 1,155,230 1,155,230 1,155,230 866,090 11.48%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 0.09% -1,216.40% -311.30% 2.10% 4.51% 10.34% 7.15% -
ROE 0.40% -123.54% -85.61% 0.31% 1.11% 2.44% 2.72% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.13 0.94 6.63 8.90 9.35 11.29 10.49 -23.31%
EPS 0.04 -11.40 -20.53 0.14 0.49 1.17 1.10 -42.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.0923 0.2398 0.4408 0.4408 0.4805 0.4042 -20.38%
Adjusted Per Share Value based on latest NOSH - 1,663,531
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 0.71 0.27 1.54 2.06 2.16 2.31 1.82 -14.50%
EPS 0.01 -3.26 -4.75 0.03 0.11 0.24 0.19 -38.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.0264 0.0555 0.102 0.102 0.0984 0.0701 -11.22%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.18 0.27 0.235 0.205 0.52 0.60 0.59 -
P/RPS 8.46 28.83 3.54 2.30 5.56 5.31 5.62 7.04%
P/EPS 440.35 -2.37 -1.14 151.52 106.30 51.18 53.64 41.98%
EY 0.23 -42.23 -87.36 0.66 0.94 1.95 1.86 -29.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.93 0.98 0.47 1.18 1.25 1.46 3.06%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/03/21 28/02/20 05/03/19 28/02/18 27/02/17 29/02/16 -
Price 0.19 0.25 0.18 0.22 0.59 0.75 0.56 -
P/RPS 8.93 26.69 2.71 2.47 6.31 6.64 5.34 8.93%
P/EPS 464.81 -2.19 -0.88 162.60 120.61 63.98 50.91 44.52%
EY 0.22 -45.61 -114.05 0.61 0.83 1.56 1.96 -30.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.71 0.75 0.50 1.34 1.56 1.39 4.87%

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