[DESTINI] YoY TTM Result on 30-Sep-2006 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -23.05%
YoY- 111.2%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Revenue 45,810 56,035 68,046 66,622 37,023 5.13%
PBT 596 -18,170 9,555 15,558 6,462 -42.88%
Tax -362 1,572 -4,527 -6,075 -1,972 -32.86%
NP 234 -16,598 5,028 9,483 4,490 -50.05%
-
NP to SH 234 -16,598 5,028 9,483 4,490 -50.05%
-
Tax Rate 60.74% - 47.38% 39.05% 30.52% -
Total Cost 45,576 72,633 63,018 57,139 32,533 8.24%
-
Net Worth 21,584 17,313 65,790 62,071 13,346 11.96%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Net Worth 21,584 17,313 65,790 62,071 13,346 11.96%
NOSH 80,062 79,968 79,591 79,999 21,111 36.79%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
NP Margin 0.51% -29.62% 7.39% 14.23% 12.13% -
ROE 1.08% -95.87% 7.64% 15.28% 33.64% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 57.22 70.07 85.49 83.28 175.37 -23.14%
EPS 0.29 -20.76 6.32 11.85 21.27 -63.55%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2696 0.2165 0.8266 0.7759 0.6322 -18.15%
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 9.20 11.26 13.67 13.38 7.44 5.11%
EPS 0.05 -3.33 1.01 1.91 0.90 -49.30%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0348 0.1322 0.1247 0.0268 11.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 10/07/09 19/09/08 - - - -
Price 0.25 0.27 0.00 0.00 0.00 -
P/RPS 0.44 0.39 0.00 0.00 0.00 -
P/EPS 85.54 -1.30 0.00 0.00 0.00 -
EY 1.17 -76.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 20/11/09 10/12/08 30/11/07 30/11/06 - -
Price 0.255 0.15 0.00 0.00 0.00 -
P/RPS 0.45 0.21 0.00 0.00 0.00 -
P/EPS 87.25 -0.72 0.00 0.00 0.00 -
EY 1.15 -138.37 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.69 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