[DESTINI] YoY TTM Result on 30-Jun-2010 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -91.23%
YoY- 66.4%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 80,583 34,931 39,145 49,584 55,547 58,578 56,839 5.73%
PBT 13,084 2,022 6,420 -1,829 -3,841 -7,516 8,397 7.34%
Tax -2,352 68 -153 347 -570 -1,095 -3,189 -4.74%
NP 10,732 2,090 6,267 -1,482 -4,411 -8,611 5,208 12.24%
-
NP to SH 8,889 2,090 6,267 -1,482 -4,411 -8,611 5,208 8.91%
-
Tax Rate 17.98% -3.36% 2.38% - - - 37.98% -
Total Cost 69,851 32,841 32,878 51,066 59,958 67,189 51,631 4.94%
-
Net Worth 62,053 18,508 16,316 22,824 0 24,939 65,359 -0.82%
Dividend
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 62,053 18,508 16,316 22,824 0 24,939 65,359 -0.82%
NOSH 367,179 144,038 80,059 80,625 80,150 80,011 79,999 27.57%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.32% 5.98% 16.01% -2.99% -7.94% -14.70% 9.16% -
ROE 14.32% 11.29% 38.41% -6.49% 0.00% -34.53% 7.97% -
Per Share
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.95 24.25 48.90 61.50 69.30 73.21 71.05 -17.11%
EPS 2.42 1.45 7.83 -1.84 -5.50 -10.76 6.51 -14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.169 0.1285 0.2038 0.2831 0.00 0.3117 0.817 -22.26%
Adjusted Per Share Value based on latest NOSH - 80,625
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.15 7.00 7.84 9.94 11.13 11.74 11.39 5.73%
EPS 1.78 0.42 1.26 -0.30 -0.88 -1.73 1.04 8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1243 0.0371 0.0327 0.0457 0.00 0.05 0.131 -0.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 - -
Price 0.38 0.31 0.255 0.255 0.45 0.28 0.00 -
P/RPS 1.73 1.28 0.52 0.41 0.65 0.38 0.00 -
P/EPS 15.70 21.36 3.26 -13.87 -8.18 -2.60 0.00 -
EY 6.37 4.68 30.70 -7.21 -12.23 -38.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.41 1.25 0.90 0.00 0.90 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/11/13 30/11/12 25/11/11 30/08/10 10/07/09 29/08/08 30/08/07 -
Price 0.375 0.33 0.25 0.255 0.25 0.22 0.00 -
P/RPS 1.71 1.36 0.51 0.41 0.36 0.30 0.00 -
P/EPS 15.49 22.74 3.19 -13.87 -4.54 -2.04 0.00 -
EY 6.46 4.40 31.31 -7.21 -22.01 -48.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.57 1.23 0.90 0.00 0.71 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