[DIGISTA] QoQ Annualized Quarter Result on 31-Mar-2014 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 119.81%
YoY- -77.49%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 124,940 109,710 59,906 55,220 33,096 48,289 64,074 55.88%
PBT -19,212 -11,348 5,153 4,406 1,060 -11,868 8,542 -
Tax 0 -2,428 -1,881 -2,082 0 429 -1,517 -
NP -19,212 -13,776 3,272 2,324 1,060 -11,439 7,025 -
-
NP to SH -15,448 -5,648 3,332 2,330 1,060 -10,826 7,064 -
-
Tax Rate - - 36.50% 47.25% 0.00% - 17.76% -
Total Cost 144,152 123,486 56,634 52,896 32,036 59,728 57,049 85.20%
-
Net Worth 69,355 70,291 74,326 80,509 56,209 56,106 65,369 4.01%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 69,355 70,291 74,326 80,509 56,209 56,106 65,369 4.01%
NOSH 402,291 390,289 378,636 416,071 294,444 294,986 275,937 28.48%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -15.38% -12.56% 5.46% 4.21% 3.20% -23.69% 10.96% -
ROE -22.27% -8.04% 4.48% 2.89% 1.89% -19.30% 10.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.06 28.11 15.82 13.27 11.24 16.37 23.22 21.33%
EPS -3.84 -1.46 0.88 0.56 0.36 -3.67 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1801 0.1963 0.1935 0.1909 0.1902 0.2369 -19.04%
Adjusted Per Share Value based on latest NOSH - 321,428
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.22 23.03 12.57 11.59 6.95 10.14 13.45 55.86%
EPS -3.24 -1.19 0.70 0.49 0.22 -2.27 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1475 0.156 0.169 0.118 0.1178 0.1372 4.02%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.215 0.30 0.30 0.225 0.235 0.29 0.285 -
P/RPS 0.69 1.07 1.90 1.70 2.09 1.77 1.23 -31.90%
P/EPS -5.60 -20.73 34.09 40.18 65.28 -7.90 11.13 -
EY -17.86 -4.82 2.93 2.49 1.53 -12.66 8.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.67 1.53 1.16 1.23 1.52 1.20 2.75%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 01/12/14 29/08/14 28/05/14 27/02/14 25/11/13 30/08/13 -
Price 0.23 0.225 0.30 0.30 0.24 0.265 0.27 -
P/RPS 0.74 0.80 1.90 2.26 2.14 1.62 1.16 -25.83%
P/EPS -5.99 -15.55 34.09 53.57 66.67 -7.22 10.55 -
EY -16.70 -6.43 2.93 1.87 1.50 -13.85 9.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.53 1.55 1.26 1.39 1.14 10.79%

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