[DESTINI] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 37.11%
YoY- -22.9%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 86,542 34,047 84,491 137,573 223,717 81,752 37,946 14.71%
PBT 1,502 -11,740 1,552 9,700 12,980 9,618 1,300 2.43%
Tax -115 -7 -1,111 -2,411 -3,794 -2,888 -277 -13.61%
NP 1,387 -11,747 441 7,289 9,186 6,730 1,023 5.19%
-
NP to SH 1,118 -11,795 636 7,748 10,049 7,165 853 4.60%
-
Tax Rate 7.66% - 71.59% 24.86% 29.23% 30.03% 21.31% -
Total Cost 85,155 45,794 84,050 130,284 214,531 75,022 36,923 14.92%
-
Net Worth 133,461 255,800 507,492 514,886 489,397 357,790 243,104 -9.50%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 133,461 255,800 507,492 514,886 489,397 357,790 243,104 -9.50%
NOSH 1,525,276 1,230,230 1,155,230 1,155,230 1,155,057 918,589 775,454 11.92%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.60% -34.50% 0.52% 5.30% 4.11% 8.23% 2.70% -
ROE 0.84% -4.61% 0.13% 1.50% 2.05% 2.00% 0.35% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.67 2.82 7.31 11.91 19.37 8.90 4.89 2.49%
EPS 0.07 -0.98 0.06 0.67 0.87 0.78 0.11 -7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.212 0.4393 0.4457 0.4237 0.3895 0.3135 -19.14%
Adjusted Per Share Value based on latest NOSH - 1,155,230
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.34 6.82 16.93 27.57 44.83 16.38 7.60 14.72%
EPS 0.22 -2.36 0.13 1.55 2.01 1.44 0.17 4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2674 0.5126 1.0169 1.0317 0.9806 0.7169 0.4871 -9.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.23 0.12 0.30 0.475 0.75 0.595 0.58 -
P/RPS 4.05 4.25 4.10 3.99 3.87 6.69 11.85 -16.37%
P/EPS 313.79 -12.28 544.92 70.82 86.21 76.28 527.27 -8.27%
EY 0.32 -8.15 0.18 1.41 1.16 1.31 0.19 9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 0.57 0.68 1.07 1.77 1.53 1.85 6.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 30/06/20 31/05/19 30/05/18 31/05/17 30/05/16 29/05/15 -
Price 0.205 0.13 0.26 0.21 0.71 0.61 0.58 -
P/RPS 3.61 4.61 3.55 1.76 3.67 6.85 11.85 -17.95%
P/EPS 279.68 -13.30 472.26 31.31 81.61 78.21 527.27 -10.01%
EY 0.36 -7.52 0.21 3.19 1.23 1.28 0.19 11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 0.61 0.59 0.47 1.68 1.57 1.85 3.99%

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