[DESTINI] YoY TTM Result on 30-Jun-2007 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- -34.77%
YoY- -57.74%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
Revenue 49,584 55,547 58,578 56,839 72,175 21,781 16.95%
PBT -1,829 -3,841 -7,516 8,397 18,301 3,746 -
Tax 347 -570 -1,095 -3,189 -5,977 -1,061 -
NP -1,482 -4,411 -8,611 5,208 12,324 2,685 -
-
NP to SH -1,482 -4,411 -8,611 5,208 12,324 2,685 -
-
Tax Rate - - - 37.98% 32.66% 28.32% -
Total Cost 51,066 59,958 67,189 51,631 59,851 19,096 20.59%
-
Net Worth 22,824 0 24,939 65,359 60,560 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
Net Worth 22,824 0 24,939 65,359 60,560 0 -
NOSH 80,625 80,150 80,011 79,999 80,000 21,108 29.06%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
NP Margin -2.99% -7.94% -14.70% 9.16% 17.08% 12.33% -
ROE -6.49% 0.00% -34.53% 7.97% 20.35% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
RPS 61.50 69.30 73.21 71.05 90.22 103.19 -9.38%
EPS -1.84 -5.50 -10.76 6.51 15.41 12.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2831 0.00 0.3117 0.817 0.757 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,999
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
RPS 9.94 11.13 11.74 11.39 14.46 4.36 16.98%
EPS -0.30 -0.88 -1.73 1.04 2.47 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.00 0.05 0.131 0.1213 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
Date 30/06/10 30/06/09 30/06/08 - - - -
Price 0.255 0.45 0.28 0.00 0.00 0.00 -
P/RPS 0.41 0.65 0.38 0.00 0.00 0.00 -
P/EPS -13.87 -8.18 -2.60 0.00 0.00 0.00 -
EY -7.21 -12.23 -38.44 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 CAGR
Date 30/08/10 10/07/09 29/08/08 30/08/07 30/08/06 - -
Price 0.255 0.25 0.22 0.00 0.00 0.00 -
P/RPS 0.41 0.36 0.30 0.00 0.00 0.00 -
P/EPS -13.87 -4.54 -2.04 0.00 0.00 0.00 -
EY -7.21 -22.01 -48.92 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.71 0.00 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