[DESTINI] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 422.7%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Revenue 37,946 29,070 16,338 8,380 9,481 12,701 9,534 24.73%
PBT 1,300 4,372 3,192 1,436 1,941 599 1,170 1.70%
Tax -277 -433 -269 0 0 -160 -304 -1.47%
NP 1,023 3,939 2,923 1,436 1,941 439 866 2.70%
-
NP to SH 853 3,084 2,411 1,436 1,941 438 866 -0.24%
-
Tax Rate 21.31% 9.90% 8.43% 0.00% 0.00% 26.71% 25.98% -
Total Cost 36,923 25,131 13,415 6,944 7,540 12,262 8,668 26.09%
-
Net Worth 243,104 105,835 58,750 17,040 1,053,571 21,907 18,723 50.71%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Net Worth 243,104 105,835 58,750 17,040 1,053,571 21,907 18,723 50.71%
NOSH 775,454 489,523 354,558 79,777 79,876 79,636 80,185 43.77%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
NP Margin 2.70% 13.55% 17.89% 17.14% 20.47% 3.46% 9.08% -
ROE 0.35% 2.91% 4.10% 8.43% 0.18% 2.00% 4.63% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
RPS 4.89 5.94 4.61 10.50 11.87 15.95 11.89 -13.25%
EPS 0.11 0.63 0.68 1.80 2.43 0.55 1.08 -30.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.2162 0.1657 0.2136 13.19 0.2751 0.2335 4.82%
Adjusted Per Share Value based on latest NOSH - 79,777
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
RPS 7.60 5.82 3.27 1.68 1.90 2.54 1.91 24.73%
EPS 0.17 0.62 0.48 0.29 0.39 0.09 0.17 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4871 0.2121 0.1177 0.0341 2.1111 0.0439 0.0375 50.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 20/11/09 31/12/08 -
Price 0.58 0.525 0.32 0.25 0.255 0.255 0.14 -
P/RPS 11.85 8.84 6.94 2.38 2.15 1.60 1.18 44.64%
P/EPS 527.27 83.33 47.06 13.89 10.49 46.36 12.96 80.94%
EY 0.19 1.20 2.13 7.20 9.53 2.16 7.71 -44.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.43 1.93 1.17 0.02 0.93 0.60 19.74%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 CAGR
Date 29/05/15 30/05/14 18/04/13 25/05/12 31/05/11 25/02/10 06/03/09 -
Price 0.58 0.65 0.375 0.25 0.255 0.255 0.02 -
P/RPS 11.85 10.95 8.14 2.38 2.15 1.60 0.17 97.22%
P/EPS 527.27 103.17 55.15 13.89 10.49 46.36 1.85 147.07%
EY 0.19 0.97 1.81 7.20 9.53 2.16 54.00 -59.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 3.01 2.26 1.17 0.02 0.93 0.09 62.21%

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