[DIGISTA] QoQ Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -31.75%
YoY- -28.4%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 55,220 33,096 48,289 64,074 73,666 74,260 65,893 -11.12%
PBT 4,406 1,060 -11,868 8,542 11,820 14,804 9,956 -41.95%
Tax -2,082 0 429 -1,517 -1,528 -2,140 -3,826 -33.37%
NP 2,324 1,060 -11,439 7,025 10,292 12,664 6,130 -47.64%
-
NP to SH 2,330 1,060 -10,826 7,064 10,350 12,780 5,911 -46.26%
-
Tax Rate 47.25% 0.00% - 17.76% 12.93% 14.46% 38.43% -
Total Cost 52,896 32,036 59,728 57,049 63,374 61,596 59,763 -7.82%
-
Net Worth 80,509 56,209 56,106 65,369 62,445 60,779 52,228 33.47%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 80,509 56,209 56,106 65,369 62,445 60,779 52,228 33.47%
NOSH 416,071 294,444 294,986 275,937 246,428 247,674 225,610 50.44%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.21% 3.20% -23.69% 10.96% 13.97% 17.05% 9.30% -
ROE 2.89% 1.89% -19.30% 10.81% 16.57% 21.03% 11.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.27 11.24 16.37 23.22 29.89 29.98 29.21 -40.93%
EPS 0.56 0.36 -3.67 2.56 4.20 5.16 2.62 -64.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.1909 0.1902 0.2369 0.2534 0.2454 0.2315 -11.27%
Adjusted Per Share Value based on latest NOSH - 303,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.59 6.95 10.14 13.45 15.46 15.59 13.83 -11.12%
EPS 0.49 0.22 -2.27 1.48 2.17 2.68 1.24 -46.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.169 0.118 0.1178 0.1372 0.1311 0.1276 0.1096 33.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.225 0.235 0.29 0.285 0.245 0.31 0.38 -
P/RPS 1.70 2.09 1.77 1.23 0.82 1.03 1.30 19.60%
P/EPS 40.18 65.28 -7.90 11.13 5.83 6.01 14.50 97.40%
EY 2.49 1.53 -12.66 8.98 17.14 16.65 6.89 -49.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.23 1.52 1.20 0.97 1.26 1.64 -20.63%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 25/11/13 30/08/13 30/05/13 04/03/13 29/11/12 -
Price 0.30 0.24 0.265 0.27 0.305 0.29 0.35 -
P/RPS 2.26 2.14 1.62 1.16 1.02 0.97 1.20 52.56%
P/EPS 53.57 66.67 -7.22 10.55 7.26 5.62 13.36 152.60%
EY 1.87 1.50 -13.85 9.48 13.77 17.79 7.49 -60.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.26 1.39 1.14 1.20 1.18 1.51 1.75%

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