[DESTINI] YoY TTM Result on 30-Sep-2009 [#4]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 105.3%
YoY- 101.41%
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 93,314 56,837 37,519 45,810 56,035 68,046 66,622 4.75%
PBT 14,005 8,168 7,326 596 -18,170 9,555 15,558 -1.43%
Tax -3,134 -1,102 -85 -362 1,572 -4,527 -6,075 -8.71%
NP 10,871 7,066 7,241 234 -16,598 5,028 9,483 1.89%
-
NP to SH 8,214 7,067 7,241 234 -16,598 5,028 9,483 -1.96%
-
Tax Rate 22.38% 13.49% 1.16% 60.74% - 47.38% 39.05% -
Total Cost 82,443 49,771 30,278 45,576 72,633 63,018 57,139 5.18%
-
Net Worth 103,656 52,023 15,749 21,584 17,313 65,790 62,071 7.32%
Dividend
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 103,656 52,023 15,749 21,584 17,313 65,790 62,071 7.32%
NOSH 482,124 330,729 79,464 80,062 79,968 79,591 79,999 28.08%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.65% 12.43% 19.30% 0.51% -29.62% 7.39% 14.23% -
ROE 7.92% 13.58% 45.98% 1.08% -95.87% 7.64% 15.28% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.35 17.19 47.21 57.22 70.07 85.49 83.28 -18.21%
EPS 1.70 2.14 9.11 0.29 -20.76 6.32 11.85 -23.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.1573 0.1982 0.2696 0.2165 0.8266 0.7759 -16.20%
Adjusted Per Share Value based on latest NOSH - 80,062
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.70 11.39 7.52 9.18 11.23 13.63 13.35 4.75%
EPS 1.65 1.42 1.45 0.05 -3.33 1.01 1.90 -1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2077 0.1042 0.0316 0.0433 0.0347 0.1318 0.1244 7.31%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/13 31/12/12 30/12/11 10/07/09 19/09/08 - - -
Price 0.43 0.33 0.25 0.25 0.27 0.00 0.00 -
P/RPS 2.22 1.92 0.53 0.44 0.39 0.00 0.00 -
P/EPS 25.24 15.44 2.74 85.54 -1.30 0.00 0.00 -
EY 3.96 6.48 36.45 1.17 -76.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.10 1.26 0.93 1.25 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/14 28/02/13 29/02/12 20/11/09 10/12/08 30/11/07 30/11/06 -
Price 0.49 0.315 0.25 0.255 0.15 0.00 0.00 -
P/RPS 2.53 1.83 0.53 0.45 0.21 0.00 0.00 -
P/EPS 28.76 14.74 2.74 87.25 -0.72 0.00 0.00 -
EY 3.48 6.78 36.45 1.15 -138.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.00 1.26 0.95 0.69 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