[DIGISTA] QoQ Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -173.51%
YoY- -1557.36%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 133,923 170,458 167,738 124,940 109,710 59,906 55,220 80.41%
PBT -24,464 9,786 6,242 -19,212 -11,348 5,153 4,406 -
Tax -1,308 -4,294 -1,464 0 -2,428 -1,881 -2,082 -26.62%
NP -25,772 5,492 4,778 -19,212 -13,776 3,272 2,324 -
-
NP to SH -16,756 4,686 5,238 -15,448 -5,648 3,332 2,330 -
-
Tax Rate - 43.88% 23.45% - - 36.50% 47.25% -
Total Cost 159,695 164,966 162,960 144,152 123,486 56,634 52,896 108.74%
-
Net Worth 66,790 85,912 85,553 69,355 70,291 74,326 80,509 -11.70%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 66,790 85,912 85,553 69,355 70,291 74,326 80,509 -11.70%
NOSH 459,039 456,493 459,473 402,291 390,289 378,636 416,071 6.76%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -19.24% 3.22% 2.85% -15.38% -12.56% 5.46% 4.21% -
ROE -25.09% 5.46% 6.12% -22.27% -8.04% 4.48% 2.89% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.17 37.34 36.51 31.06 28.11 15.82 13.27 68.98%
EPS -3.70 1.03 1.14 -3.84 -1.46 0.88 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1455 0.1882 0.1862 0.1724 0.1801 0.1963 0.1935 -17.29%
Adjusted Per Share Value based on latest NOSH - 402,291
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.24 35.95 35.37 26.35 23.13 12.63 11.64 80.45%
EPS -3.53 0.99 1.10 -3.26 -1.19 0.70 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.1812 0.1804 0.1463 0.1482 0.1567 0.1698 -11.72%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.20 0.205 0.22 0.215 0.30 0.30 0.225 -
P/RPS 0.69 0.55 0.60 0.69 1.07 1.90 1.70 -45.15%
P/EPS -5.48 19.97 19.30 -5.60 -20.73 34.09 40.18 -
EY -18.25 5.01 5.18 -17.86 -4.82 2.93 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.09 1.18 1.25 1.67 1.53 1.16 11.72%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 02/06/15 27/02/15 01/12/14 29/08/14 28/05/14 -
Price 0.20 0.195 0.225 0.23 0.225 0.30 0.30 -
P/RPS 0.69 0.52 0.62 0.74 0.80 1.90 2.26 -54.62%
P/EPS -5.48 18.99 19.74 -5.99 -15.55 34.09 53.57 -
EY -18.25 5.26 5.07 -16.70 -6.43 2.93 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.04 1.21 1.33 1.25 1.53 1.55 -7.89%

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