[DIGISTA] QoQ Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
04-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 116.21%
YoY- -18.93%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 48,289 64,074 73,666 74,260 65,893 70,778 79,446 -28.22%
PBT -11,868 8,542 11,820 14,804 9,956 13,964 16,712 -
Tax 429 -1,517 -1,528 -2,140 -3,826 -4,374 -4,690 -
NP -11,439 7,025 10,292 12,664 6,130 9,589 12,022 -
-
NP to SH -10,826 7,064 10,350 12,780 5,911 9,865 12,022 -
-
Tax Rate - 17.76% 12.93% 14.46% 38.43% 31.32% 28.06% -
Total Cost 59,728 57,049 63,374 61,596 59,763 61,189 67,424 -7.75%
-
Net Worth 56,106 65,369 62,445 60,779 52,228 0 63,261 -7.68%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 56,106 65,369 62,445 60,779 52,228 0 63,261 -7.68%
NOSH 294,986 275,937 246,428 247,674 225,610 224,893 225,131 19.72%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -23.69% 10.96% 13.97% 17.05% 9.30% 13.55% 15.13% -
ROE -19.30% 10.81% 16.57% 21.03% 11.32% 0.00% 19.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.37 23.22 29.89 29.98 29.21 31.47 35.29 -40.04%
EPS -3.67 2.56 4.20 5.16 2.62 4.39 5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.2369 0.2534 0.2454 0.2315 0.00 0.281 -22.89%
Adjusted Per Share Value based on latest NOSH - 247,674
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.18 13.51 15.53 15.66 13.90 14.93 16.75 -28.22%
EPS -2.28 1.49 2.18 2.69 1.25 2.08 2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.1378 0.1317 0.1282 0.1101 0.00 0.1334 -7.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.29 0.285 0.245 0.31 0.38 0.46 0.50 -
P/RPS 1.77 1.23 0.82 1.03 1.30 1.46 1.42 15.80%
P/EPS -7.90 11.13 5.83 6.01 14.50 10.49 9.36 -
EY -12.66 8.98 17.14 16.65 6.89 9.54 10.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.20 0.97 1.26 1.64 0.00 1.78 -9.98%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 30/05/13 04/03/13 29/11/12 16/08/12 28/05/12 -
Price 0.265 0.27 0.305 0.29 0.35 0.41 0.47 -
P/RPS 1.62 1.16 1.02 0.97 1.20 1.30 1.33 14.03%
P/EPS -7.22 10.55 7.26 5.62 13.36 9.35 8.80 -
EY -13.85 9.48 13.77 17.79 7.49 10.70 11.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.14 1.20 1.18 1.51 0.00 1.67 -11.50%

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