0 XP   0   0   0

Destini Bhd
Buy, Hold or Sell?

Should you buy, hold or sell Destini Bhd?

I guess you are interested in Destini Bhd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Destini Bhd

Let's start. I'm going to help you getting a better view of Destini Bhd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Destini Bhd even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Destini Bhd is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Destini Bhd. The closing price on 2023-03-24 was RM0.085 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Destini Bhd Daily Candlestick Chart
Destini Bhd Daily Candlestick Chart
Summary









1. Valuation of Destini Bhd




Current price per share

RM0.09

2. Growth of Destini Bhd




Is Destini Bhd growing?

Current yearPrevious yearGrowGrow %
How rich?$35.2m$31.6m$4.4m12.2%

How much money is Destini Bhd making?

Current yearPrevious yearGrowGrow %
Making money-$97.2k-$9m$8.9m?
Net Profit Margin-1.4%-59.9%--

How much money comes from the company's main activities?

3. Financial Health of Destini Bhd






Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of Destini Bhd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Destini Bhd earns for each RM1 of revenue.

  • Above 10% is considered healthy but always compare Destini Bhd to the Professional & Commercial Services industry mean.
  • A Net Profit Margin of -5.6% means that RM-0.06 for each RM1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Destini Bhd:

  • The MRQ is -5.6%. The company is making a loss. -1
  • The TTM is -1.4%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-5.6%TTM-1.4%-4.2%
TTM-1.4%YOY-59.9%+58.6%
TTM-1.4%5Y-43.5%+42.1%
5Y-43.5%10Y-32.5%-11.0%
1.1.2. Return on Assets

Shows how efficient Destini Bhd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Destini Bhd to the Professional & Commercial Services industry mean.
  • -0.4% Return on Assets means that Destini Bhd generated RM0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Destini Bhd:

  • The MRQ is -0.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-0.1%-0.3%
TTM-0.1%YOY-7.7%+7.5%
TTM-0.1%5Y-5.2%+5.1%
5Y-5.2%10Y-3.8%-1.4%
1.1.3. Return on Equity

Shows how efficient Destini Bhd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Destini Bhd to the Professional & Commercial Services industry mean.
  • -1.0% Return on Equity means Destini Bhd generated RM-0.01 for each RM1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Destini Bhd:

  • The MRQ is -1.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.0%TTM-0.3%-0.8%
TTM-0.3%YOY-30.4%+30.1%
TTM-0.3%5Y-15.4%+15.1%
5Y-15.4%10Y-12.1%-3.2%

1.2. Operating Efficiency of Destini Bhd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Destini Bhd is operating .

  • Measures how much profit Destini Bhd makes for each RM1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Destini Bhd to the Professional & Commercial Services industry mean.
  • An Operating Margin of 0.0% means the company generated RM0.00  for each RM1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Destini Bhd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-20.8%+20.8%
5Y-20.8%10Y-14.1%-6.7%
1.2.2. Operating Ratio

Measures how efficient Destini Bhd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Professional & Commercial Services industry mean).
  • An Operation Ratio of 1.65 means that the operating costs are RM1.65 for each RM1 in net sales.

Let's take a look of the Operating Ratio trends of Destini Bhd:

  • The MRQ is 1.652. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.671. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.652TTM1.671-0.019
TTM1.671YOY2.042-0.372
TTM1.6715Y1.987-0.316
5Y1.98710Y1.899+0.088

1.3. Liquidity of Destini Bhd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Destini Bhd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Professional & Commercial Services industry mean).
  • A Current Ratio of 1.18 means the company has RM1.18 in assets for each RM1 in short-term debts.

Let's take a look of the Current Ratio trends of Destini Bhd:

  • The MRQ is 1.179. The company is just able to pay all its short-term debts.
  • The TTM is 1.146. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.179TTM1.146+0.033
TTM1.146YOY1.070+0.076
TTM1.1465Y1.451-0.306
5Y1.45110Y1.575-0.124
1.3.2. Quick Ratio

Measures if Destini Bhd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Destini Bhd to the Professional & Commercial Services industry mean.
  • A Quick Ratio of 0.67 means the company can pay off RM0.67 for each RM1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Destini Bhd:

  • The MRQ is 0.667. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.779. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.667TTM0.779-0.112
TTM0.779YOY0.888-0.109
TTM0.7795Y1.052-0.273
5Y1.05210Y1.165-0.112

1.4. Solvency of Destini Bhd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Destini Bhd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Destini Bhd to Professional & Commercial Services industry mean.
  • A Debt to Asset Ratio of 0.58 means that Destini Bhd assets are financed with 58.1% credit (debt) and the remaining percentage (100% - 58.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Destini Bhd:

  • The MRQ is 0.581. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.626. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.581TTM0.626-0.046
TTM0.626YOY0.708-0.082
TTM0.6265Y0.584+0.042
5Y0.58410Y0.523+0.061
1.4.2. Debt to Equity Ratio

Measures if Destini Bhd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Destini Bhd to the Professional & Commercial Services industry mean.
  • A Debt to Equity ratio of 138.4% means that company has RM1.38 debt for each RM1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Destini Bhd:

  • The MRQ is 1.384. The company is able to pay all its debts with equity. +1
  • The TTM is 1.689. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.384TTM1.689-0.305
TTM1.689YOY2.484-0.794
TTM1.6895Y1.592+0.097
5Y1.59210Y1.257+0.335

2. Market Valuation of Destini Bhd

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every RM1 in earnings Destini Bhd generates.

  • Above 15 is considered overpriced but always compare Destini Bhd to the Professional & Commercial Services industry mean.
  • A PE ratio of -72.55 means the investor is paying RM-72.55 for every RM1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Destini Bhd:

  • The EOD is -88.100. Company is losing money. -2
  • The MRQ is -72.553. Company is losing money. -2
  • The TTM is 196.600. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD-88.100MRQ-72.553-15.547
MRQ-72.553TTM196.600-269.153
TTM196.600YOY1,208.284-1,011.684
TTM196.6005Y514.085-317.485
5Y514.08510Y424.024+90.061
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Destini Bhd.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Destini Bhd:

  • The MRQ is -96.487. Very Bad. -2
  • The TTM is 165.786. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-96.487TTM165.786-262.273
TTM165.786YOY11,631.710-11,465.925
TTM165.7865Y3,642.427-3,476.641
5Y3,642.42710Y3,046.600+595.827

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Destini Bhd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Professional & Commercial Services industry mean).
  • A PB ratio of 0.75 means the investor is paying RM0.75 for each RM1 in book value.

Let's take a look of the Price to Book Ratio trends of Destini Bhd:

  • The EOD is 0.907. Very good. +2
  • The MRQ is 0.747. Very good. +2
  • The TTM is 1.452. Good. +1
Trends
Current periodCompared to+/- 
EOD0.907MRQ0.747+0.160
MRQ0.747TTM1.452-0.705
TTM1.452YOY2.764-1.312
TTM1.4525Y1.476-0.025
5Y1.47610Y1.533-0.057
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Destini Bhd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.003-0.001-74%-0.024+808%-0.018+595%0.005-153%
Book Value Growth--0.9730.993-2%0.927+5%0.9770%0.998-3%
Book Value Per Share--0.0940.096-2%0.090+4%0.192-51%0.225-58%
Book Value Per Share Growth--0.9730.993-2%0.891+9%0.942+3%0.965+1%
Current Ratio--1.1791.146+3%1.070+10%1.451-19%1.575-25%
Debt To Asset Ratio--0.5810.626-7%0.708-18%0.584-1%0.523+11%
Debt To Equity Ratio--1.3841.689-18%2.484-44%1.592-13%1.257+10%
Dividend Per Share----0%-0%-0%-0%
Eps---0.0010.000-73%-0.026+2637%-0.023+2240%-0.016+1577%
Eps Growth--0.7521.146-34%-72.770+9778%-42.143+5705%-34.903+4742%
Free Cash Flow Per Share--0.0560.009+529%-0.006+110%-0.001+102%-0.001+102%
Free Cash Flow Per Share Growth--9.1721.836+400%-9.301+201%-1.615+118%-0.779+108%
Free Cash Flow To Equity Per Share--0.004-0.002+147%0.000+2017%-0.002+148%-0.002+142%
Free Cash Flow To Equity Per Share Growth--2.5181.263+99%0.384+556%0.929+171%0.409+516%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--4.566--------
Intrinsic Value_10Y_min---0.078--------
Intrinsic Value_1Y_max--0.097--------
Intrinsic Value_1Y_min---0.002--------
Intrinsic Value_3Y_max--0.566--------
Intrinsic Value_3Y_min---0.011--------
Intrinsic Value_5Y_max--1.367--------
Intrinsic Value_5Y_min---0.026--------
Net Profit Margin---0.056-0.014-75%-0.599+979%-0.435+683%-0.325+485%
Operating Margin----0%-0%-0.2080%-0.1410%
Operating Ratio--1.6521.671-1%2.042-19%1.987-17%1.899-13%
Pb Ratio0.907+18%0.7471.452-49%2.764-73%1.476-49%1.533-51%
Pe Ratio-88.100-21%-72.553196.600-137%1208.284-106%514.085-114%424.024-117%
Peg Ratio---96.487165.786-158%11631.710-101%3642.427-103%3046.600-103%
Price Per Share0.085+18%0.0700.140-50%0.249-72%0.202-65%0.285-75%
Price To Total Gains Ratio-32.521-21%-26.782195.946-114%157.733-117%88.777-130%69.957-138%
Profit Growth--0.7521.146-34%-80.143+10758%-44.414+6007%-36.796+4994%
Quick Ratio--0.6670.779-14%0.888-25%1.052-37%1.165-43%
Return On Assets---0.004-0.001-74%-0.077+1672%-0.052+1105%-0.038+776%
Return On Equity---0.010-0.003-73%-0.304+2854%-0.154+1392%-0.121+1078%
Revenue Growth--0.8821.102-20%0.881+0%1.043-15%1.074-18%
Total Gains Per Share---0.003-0.001-74%-0.024+808%-0.018+595%0.005-153%
Total Gains Per Share Growth---0.914-0.524-43%-2.922+220%-0.629-31%-0.478-48%
Usd Book Value--35220294.90036088819.407-2%31688004.467+11%56360185.572-38%59344835.978-41%
Usd Book Value Change Per Share---0.0010.000-74%-0.005+808%-0.004+595%0.001-153%
Usd Book Value Per Share--0.0210.022-2%0.020+4%0.043-51%0.051-58%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0000.000-73%-0.006+2637%-0.005+2240%-0.004+1577%
Usd Free Cash Flow--21181965.3003366620.173+529%-1973827.511+109%189471.517+11079%149582.776+14061%
Usd Free Cash Flow Per Share--0.0130.002+529%-0.001+110%0.000+102%0.000+102%
Usd Free Cash Flow To Equity Per Share--0.0010.000+147%0.000+2017%0.000+148%0.000+142%
Usd Price Per Share0.019+18%0.0160.032-50%0.056-72%0.046-65%0.064-75%
Usd Profit---362569.500-97256.162-73%-9097155.648+2409%-6593115.292+1718%-4872185.757+1244%
Usd Revenue--6527832.3006888083.501-5%11646533.156-44%11286616.700-42%12643781.606-48%
Usd Total Gains Per Share---0.0010.000-74%-0.005+808%-0.004+595%0.001-153%
 EOD+2 -3MRQTTM+15 -23YOY+34 -45Y+27 -1110Y+21 -17

3.2. Fundamental Score

Let's check the fundamental score of Destini Bhd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-88.100
Price to Book Ratio (EOD)Between0-10.907
Net Profit Margin (MRQ)Greater than0-0.056
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.667
Current Ratio (MRQ)Greater than11.179
Debt to Asset Ratio (MRQ)Less than10.581
Debt to Equity Ratio (MRQ)Less than11.384
Return on Equity (MRQ)Greater than0.15-0.010
Return on Assets (MRQ)Greater than0.05-0.004
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Destini Bhd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5065.662
Ma 20Greater thanMa 500.079
Ma 50Greater thanMa 1000.079
Ma 100Greater thanMa 2000.080
OpenGreater thanClose0.085
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in MYR. All numbers in thousands.

Summary
Total Assets371,731
Total Liabilities215,820
Total Stockholder Equity155,911
 As reported
Total Liabilities 215,820
Total Stockholder Equity+ 155,911
Total Assets = 371,731

Assets

Total Assets371,731
Total Current Assets239,882
Long-term Assets239,882
Total Current Assets
Cash And Cash Equivalents 7,094
Short-term Investments 15,232
Net Receivables 98,247
Inventory 14,886
Total Current Assets  (as reported)239,882
Total Current Assets  (calculated)135,459
+/- 104,423
Long-term Assets
Property Plant Equipment 58,972
Intangible Assets 72,377
Long-term Assets  (as reported)131,849
Long-term Assets  (calculated)131,349
+/- 500

Liabilities & Shareholders' Equity

Total Current Liabilities203,474
Long-term Liabilities14,499
Total Stockholder Equity155,911
Total Current Liabilities
Short Long Term Debt 4,399
Accounts payable 85,325
Other Current Liabilities 1,555
Total Current Liabilities  (as reported)203,474
Total Current Liabilities  (calculated)91,279
+/- 112,195
Long-term Liabilities
Long term Debt Total 14,447
Long-term Liabilities  (as reported)14,499
Long-term Liabilities  (calculated)14,447
+/- 52
Total Stockholder Equity
Common Stock479,829
Retained Earnings -326,052
Other Stockholders Equity 2,134
Total Stockholder Equity (as reported)155,911
Total Stockholder Equity (calculated)155,911
+/-0
Other
Capital Stock479,829
Cash and Short Term Investments 22,326
Common Stock Shares Outstanding 1,663,531
Liabilities and Stockholders Equity 371,731
Net Debt 10,011
Net Invested Capital 173,016
Net Working Capital 36,408



Balance Sheet

Currency in MYR. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312016-03-312015-12-312015-09-302015-06-30
> Total Assets 
361,000
419,000
499,000
488,000
791,920
821,635
831,072
585,369
597,620
592,646
609,547
525,506
475,904
481,806
453,416
446,426
445,432
456,520
371,731
371,731456,520445,432446,426453,416481,806475,904525,506609,547592,646597,620585,369831,072821,635791,920488,000499,000419,000361,000
   > Total Current Assets 
162,000
224,000
202,000
191,000
460,122
497,002
505,951
345,680
361,310
364,026
386,355
368,588
327,650
328,728
301,942
310,939
311,053
319,169
239,882
239,882319,169311,053310,939301,942328,728327,650368,588386,355364,026361,310345,680505,951497,002460,122191,000202,000224,000162,000
       Cash And Cash Equivalents 
17,000
13,000
12,000
11,000
34,354
6,462
15,161
9,658
42,759
9,444
11,660
22,121
13,484
26,949
26,239
29,832
12,902
2,950
7,094
7,0942,95012,90229,83226,23926,94913,48422,12111,6609,44442,7599,65815,1616,46234,35411,00012,00013,00017,000
       Short-term Investments 
0
0
16,000
0
0
0
0
0
16,823
16,823
16,823
16,938
17,709
18,844
23,746
20,578
14,354
14,354
15,232
15,23214,35414,35420,57823,74618,84417,70916,93816,82316,82316,8230000016,00000
       Net Receivables 
123,000
188,000
132,000
149,000
297,676
270,979
287,933
228,316
225,196
236,165
247,975
249,169
219,735
206,491
181,808
163,468
175,218
194,215
98,247
98,247194,215175,218163,468181,808206,491219,735249,169247,975236,165225,196228,316287,933270,979297,676149,000132,000188,000123,000
       Inventory 
16,000
18,000
14,000
15,000
15,724
14,518
14,266
13,494
13,534
12,805
12,788
12,564
12,165
14,684
13,483
12,099
12,883
20,374
14,886
14,88620,37412,88312,09913,48314,68412,16512,56412,78812,80513,53413,49414,26614,51815,72415,00014,00018,00016,000
       Other Current Assets 
6,000
5,000
23,000
16,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000016,00023,0005,0006,000
   > Long-term Assets 
0
0
0
0
331,798
324,633
325,121
239,689
236,310
228,620
223,192
156,918
148,254
153,078
151,474
135,487
134,379
137,351
131,849
131,849137,351134,379135,487151,474153,078148,254156,918223,192228,620236,310239,689325,121324,633331,7980000
       Property Plant Equipment 
0
0
0
0
107,580
105,642
106,368
126,968
123,589
120,826
115,340
79,601
77,975
76,988
72,811
63,788
62,164
60,253
58,972
58,97260,25362,16463,78872,81176,98877,97579,601115,340120,826123,589126,968106,368105,642107,5800000
       Goodwill 
0
0
182,000
0
0
0
0
100,483
0
0
0
67,159
0
0
0
67,159
0
0
0
00067,15900067,159000100,4830000182,00000
       Long Term Investments 
5,000
5,000
3,000
3,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000003,0003,0005,0005,000
       Intangible Assets 
0
0
0
0
210,255
206,089
205,851
107,044
107,044
107,044
107,102
71,851
68,047
73,170
73,196
71,200
71,715
76,545
72,377
72,37776,54571,71571,20073,19673,17068,04771,851107,102107,044107,044107,044205,851206,089210,2550000
       Other Assets 
0
0
0
0
1,676
1,699
1,634
0
0
0
0
0
-1
0
0
0
0
0
0
000000-1000001,6341,6991,6760000
> Total Liabilities 
94,000
144,000
148,000
132,000
285,103
313,810
322,275
327,673
341,821
352,638
344,233
393,057
342,372
347,185
292,920
285,324
283,681
296,261
215,820
215,820296,261283,681285,324292,920347,185342,372393,057344,233352,638341,821327,673322,275313,810285,103132,000148,000144,00094,000
   > Total Current Liabilities 
63,000
114,000
121,000
98,000
157,193
188,657
200,277
301,802
317,471
270,490
323,717
356,725
304,457
318,277
265,718
271,867
273,114
284,662
203,474
203,474284,662273,114271,867265,718318,277304,457356,725323,717270,490317,471301,802200,277188,657157,19398,000121,000114,00063,000
       Short-term Debt 
47,000
35,000
46,000
50,000
15,926
12,720
13,421
104,575
103,009
31,922
110,955
93,735
0
0
297
0
0
0
0
00002970093,735110,95531,922103,009104,57513,42112,72015,92650,00046,00035,00047,000
       Short Long Term Debt 
47,000
35,000
46,000
50,000
15,926
12,720
13,421
104,575
95,578
31,922
110,956
93,391
90,833
89,028
83,094
90,567
86,651
78,813
4,399
4,39978,81386,65190,56783,09489,02890,83393,391110,95631,92295,578104,57513,42112,72015,92650,00046,00035,00047,000
       Accounts payable 
26,000
37,000
35,000
33,000
71,881
84,753
104,691
81,738
96,495
111,757
112,877
110,219
95,962
96,314
74,810
77,115
79,968
87,631
85,325
85,32587,63179,96877,11574,81096,31495,962110,219112,877111,75796,49581,738104,69184,75371,88133,00035,00037,00026,000
       Other Current Liabilities 
16,000
67,000
61,000
45,000
0
0
0
1,351
1,351
1,351
1,387
1,427
1,434
1,441
1,446
1,532
2,020
1,532
1,555
1,5551,5322,0201,5321,4461,4411,4341,4271,3871,3511,3511,35100045,00061,00067,00016,000
   > Long-term Liabilities 
0
0
0
0
127,910
125,153
121,998
28,014
26,445
84,482
22,979
38,083
39,398
30,354
28,257
15,553
12,781
13,657
14,499
14,49913,65712,78115,55328,25730,35439,39838,08322,97984,48226,44528,014121,998125,153127,9100000
       Long term Debt Total 
0
0
0
0
122,050
119,613
116,451
24,792
23,486
0
17,632
27,262
28,577
19,992
17,425
14,813
12,041
13,657
14,447
14,44713,65712,04114,81317,42519,99228,57727,26217,632023,48624,792116,451119,613122,0500000
       Deferred Long Term Liability 
0
0
7,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000007,00000
> Total Stockholder Equity
0
0
0
0
507,465
507,869
508,553
257,695
255,799
240,008
265,314
132,449
133,532
134,621
160,496
161,102
161,751
160,259
155,911
155,911160,259161,751161,102160,496134,621133,532132,449265,314240,008255,799257,695508,553507,869507,4650000
   Retained Earnings 
41,000
48,000
51,000
58,000
112,495
112,986
113,684
-136,084
-147,879
-163,752
-163,248
-326,726
-325,608
-324,448
-324,330
-323,717
-323,161
-324,447
-326,052
-326,052-324,447-323,161-323,717-324,330-324,448-325,608-326,726-163,248-163,752-147,879-136,084113,684112,986112,49558,00051,00048,00041,000
   Accumulated Other Comprehensive Income 0000000000000000000
   Capital Surplus 0000000000000000000
   Treasury Stock0000000000000000000



Balance Sheet

Currency in MYR. All numbers in thousands.




Cash Flow

Currency in MYR. All numbers in thousands.




Income Statement

Currency in MYR. All numbers in thousands.


Latest Income Statement (annual, 2021-12-31)

Gross Profit (+$)
totalRevenue173,866
Cost of Revenue-112,846
Gross Profit61,02061,020
 
Operating Income (+$)
Gross Profit61,020
Operating Expense-182,147
Operating Income10,532-121,126
 
Operating Expense (+$)
Research Development-
Selling General Administrative71,173
Selling And Marketing Expenses-
Operating Expense182,14771,173
 
Net Interest Income (+$)
Interest Income5,268
Interest Expense-5,268
Net Interest Income-5,2680
 
Pretax Income (+$)
Operating Income10,532
Net Interest Income-5,268
Other Non-Operating Income Expenses-
Income Before Tax (EBT)5,26510,532
EBIT - interestExpense = -5,268
3,009
8,276
Interest Expense5,268
Earnings Before Interest and Taxes (ebit)-10,532
Earnings Before Interest and Taxes (ebitda)23,715
 
After tax Income (+$)
Income Before Tax5,265
Tax Provision-2,800
Net Income From Continuing Ops2,4652,465
Net Income3,009
Net Income Applicable To Common Shares3,009
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses-
Total Other Income/Expenses Net-5,268
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
AHZ0.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of AHZ0.F.

AHZ0.F Daily Candlestick Chart
9VU.F
15 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of 9VU.F.

9VU.F Daily Candlestick Chart
9TD.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 9TD.F.

9TD.F Daily Candlestick Chart
9PZ.F
15 hours ago

I found you a Golden Cross on the daily chart of 9PZ.F.

9PZ.F Daily Candlestick Chart
98B.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 98B.F.

98B.F Daily Candlestick Chart
8ZU.F
15 hours ago

I found you a STOCH Bullish Reversal Divergence on the daily chart of 8ZU.F.

8ZU.F Daily Candlestick Chart
8QQ.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 8QQ.F.

8QQ.F Daily Candlestick Chart
8K6.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 8K6.F.

8K6.F Daily Candlestick Chart
8J4.F
15 hours ago

I found you a Overbought RSI (Relative Strength Index) on the daily chart of 8J4.F.

8J4.F Daily Candlestick Chart
8HQ.F
15 hours ago

I found you a RSI Bullish Reversal Divergence on the daily chart of 8HQ.F.

8HQ.F Daily Candlestick Chart
7ZG.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 7ZG.F.

7ZG.F Daily Candlestick Chart
7O41.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 7O41.F.

7O41.F Daily Candlestick Chart
7N20.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 7N20.F.

7N20.F Daily Candlestick Chart
7IA.F
15 hours ago

I found you a MACD Bearish Reversal Divergence on the daily chart of 7IA.F.

7IA.F Daily Candlestick Chart
7F4.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 7F4.F.

7F4.F Daily Candlestick Chart
77Q.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 77Q.F.

77Q.F Daily Candlestick Chart
74G.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 74G.F.

74G.F Daily Candlestick Chart
6YG.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 6YG.F.

6YG.F Daily Candlestick Chart
6WZ.F
15 hours ago

I found you a RSI Bearish Hidden Divergence on the daily chart of 6WZ.F.

6WZ.F Daily Candlestick Chart
6VY.F
15 hours ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 6VY.F.

6VY.F Daily Candlestick Chart
6UY.F
15 hours ago

I found you a Death Cross on the daily chart of 6UY.F.

6UY.F Daily Candlestick Chart
6R4.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 6R4.F.

6R4.F Daily Candlestick Chart
6NCA.F
15 hours ago

I found you a STOCH Bearish Hidden Divergence on the daily chart of 6NCA.F.

6NCA.F Daily Candlestick Chart
65R.F
15 hours ago

I found you a Death Cross on the daily chart of 65R.F.

65R.F Daily Candlestick Chart