[DIGISTA] QoQ Annualized Quarter Result on 30-Sep-2014 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
01-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- -269.51%
YoY- 47.83%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 170,458 167,738 124,940 109,710 59,906 55,220 33,096 199.13%
PBT 9,786 6,242 -19,212 -11,348 5,153 4,406 1,060 341.87%
Tax -4,294 -1,464 0 -2,428 -1,881 -2,082 0 -
NP 5,492 4,778 -19,212 -13,776 3,272 2,324 1,060 200.32%
-
NP to SH 4,686 5,238 -15,448 -5,648 3,332 2,330 1,060 170.09%
-
Tax Rate 43.88% 23.45% - - 36.50% 47.25% 0.00% -
Total Cost 164,966 162,960 144,152 123,486 56,634 52,896 32,036 199.09%
-
Net Worth 85,912 85,553 69,355 70,291 74,326 80,509 56,209 32.79%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 85,912 85,553 69,355 70,291 74,326 80,509 56,209 32.79%
NOSH 456,493 459,473 402,291 390,289 378,636 416,071 294,444 34.06%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.22% 2.85% -15.38% -12.56% 5.46% 4.21% 3.20% -
ROE 5.46% 6.12% -22.27% -8.04% 4.48% 2.89% 1.89% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 37.34 36.51 31.06 28.11 15.82 13.27 11.24 123.13%
EPS 1.03 1.14 -3.84 -1.46 0.88 0.56 0.36 101.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1862 0.1724 0.1801 0.1963 0.1935 0.1909 -0.94%
Adjusted Per Share Value based on latest NOSH - 421,657
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.78 35.21 26.22 23.03 12.57 11.59 6.95 199.04%
EPS 0.98 1.10 -3.24 -1.19 0.70 0.49 0.22 171.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1803 0.1796 0.1456 0.1475 0.156 0.169 0.118 32.76%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.205 0.22 0.215 0.30 0.30 0.225 0.235 -
P/RPS 0.55 0.60 0.69 1.07 1.90 1.70 2.09 -59.03%
P/EPS 19.97 19.30 -5.60 -20.73 34.09 40.18 65.28 -54.69%
EY 5.01 5.18 -17.86 -4.82 2.93 2.49 1.53 120.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.18 1.25 1.67 1.53 1.16 1.23 -7.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 02/06/15 27/02/15 01/12/14 29/08/14 28/05/14 27/02/14 -
Price 0.195 0.225 0.23 0.225 0.30 0.30 0.24 -
P/RPS 0.52 0.62 0.74 0.80 1.90 2.26 2.14 -61.16%
P/EPS 18.99 19.74 -5.99 -15.55 34.09 53.57 66.67 -56.80%
EY 5.26 5.07 -16.70 -6.43 2.93 1.87 1.50 131.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 1.33 1.25 1.53 1.55 1.26 -12.03%

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