[DESTINI] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 6.79%
YoY- 28.53%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 160,622 177,865 114,552 189,389 246,713 348,034 599,458 -18.32%
PBT -120,823 -43,968 6,852 -176,984 -249,311 2,045 38,481 -
Tax 81 -845 -4,677 -108 993 -6,628 -11,028 -
NP -120,742 -44,813 2,175 -177,092 -248,318 -4,583 27,453 -
-
NP to SH -119,225 -41,914 2,513 -177,148 -247,869 -5,306 28,374 -
-
Tax Rate - - 68.26% - - 324.11% 28.66% -
Total Cost 281,364 222,678 112,377 366,481 495,031 352,617 572,005 -10.33%
-
Net Worth 126,511 113,785 161,695 133,461 255,800 507,492 514,886 -19.40%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 126,511 113,785 161,695 133,461 255,800 507,492 514,886 -19.40%
NOSH 499,059 1,663,531 1,663,531 1,525,276 1,230,230 1,155,230 1,155,230 -12.10%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -75.17% -25.19% 1.90% -93.51% -100.65% -1.32% 4.58% -
ROE -94.24% -36.84% 1.55% -132.73% -96.90% -1.05% 5.51% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.18 10.69 6.89 12.42 20.45 30.13 51.89 -7.07%
EPS -23.89 -2.52 0.15 -11.61 -20.54 -0.46 2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.0684 0.0972 0.0875 0.212 0.4393 0.4457 -8.30%
Adjusted Per Share Value based on latest NOSH - 1,525,276
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.18 35.64 22.95 37.95 49.44 69.74 120.12 -18.32%
EPS -23.89 -8.40 0.50 -35.50 -49.67 -1.06 5.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2535 0.228 0.324 0.2674 0.5126 1.0169 1.0317 -19.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.285 0.105 0.18 0.23 0.12 0.30 0.475 -
P/RPS 0.89 0.98 2.61 1.85 0.59 1.00 0.92 -0.50%
P/EPS -1.19 -4.17 119.15 -1.98 -0.58 -65.32 19.34 -
EY -83.82 -24.00 0.84 -50.50 -171.19 -1.53 5.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.54 1.85 2.63 0.57 0.68 1.07 0.70%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 04/11/24 23/11/23 31/05/22 31/05/21 30/06/20 31/05/19 30/05/18 -
Price 0.325 0.11 0.165 0.205 0.13 0.26 0.21 -
P/RPS 1.01 1.03 2.40 1.65 0.64 0.86 0.40 15.29%
P/EPS -1.36 -4.37 109.23 -1.77 -0.63 -56.61 8.55 -
EY -73.51 -22.91 0.92 -56.65 -158.02 -1.77 11.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.61 1.70 2.34 0.61 0.59 0.47 16.64%

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