[DESTINI] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.04%
YoY- 204.6%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Revenue 371,560 189,936 120,132 75,236 32,499 35,526 45,634 39.83%
PBT 40,638 21,721 15,367 11,128 2,779 -3,653 -1,914 -
Tax -12,454 -6,801 -3,777 -2,350 -85 -653 1,139 -
NP 28,184 14,920 11,590 8,778 2,694 -4,306 -775 -
-
NP to SH 32,699 16,701 9,605 8,206 2,694 -4,306 -775 -
-
Tax Rate 30.65% 31.31% 24.58% 21.12% 3.06% - - -
Total Cost 343,376 175,016 108,542 66,458 29,805 39,832 46,409 37.70%
-
Net Worth 378,207 257,498 274,446 60,431 17,332 14,944 22,333 57.20%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Net Worth 378,207 257,498 274,446 60,431 17,332 14,944 22,333 57.20%
NOSH 926,979 798,444 724,705 367,142 79,545 80,000 79,791 48.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
NP Margin 7.59% 7.86% 9.65% 11.67% 8.29% -12.12% -1.70% -
ROE 8.65% 6.49% 3.50% 13.58% 15.54% -28.81% -3.47% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 40.08 23.79 16.58 20.49 40.86 44.41 57.19 -5.52%
EPS 3.53 2.09 1.33 2.24 3.39 -5.38 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.3225 0.3787 0.1646 0.2179 0.1868 0.2799 6.20%
Adjusted Per Share Value based on latest NOSH - 367,142
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 74.65 38.16 24.13 15.12 6.53 7.14 9.17 39.82%
EPS 6.57 3.36 1.93 1.65 0.54 -0.87 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7598 0.5173 0.5514 0.1214 0.0348 0.03 0.0449 57.18%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 31/03/10 -
Price 0.56 0.625 0.74 0.325 0.25 0.255 0.255 -
P/RPS 1.40 2.63 4.46 1.59 0.61 0.57 0.45 19.89%
P/EPS 15.88 29.88 55.83 14.54 7.38 -4.74 -26.25 -
EY 6.30 3.35 1.79 6.88 13.55 -21.11 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.94 1.95 1.97 1.15 1.37 0.91 6.75%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 08/08/16 28/08/15 27/08/14 28/08/13 30/08/12 23/08/11 31/05/10 -
Price 0.655 0.59 0.68 0.39 0.36 0.255 0.255 -
P/RPS 1.63 2.48 4.10 1.90 0.88 0.57 0.45 22.84%
P/EPS 18.57 28.21 51.31 17.45 10.63 -4.74 -26.25 -
EY 5.39 3.55 1.95 5.73 9.41 -21.11 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.83 1.80 2.37 1.65 1.37 0.91 9.55%

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