[DIGISTA] QoQ Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
02-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 133.91%
YoY- 124.81%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 157,972 133,923 170,458 167,738 124,940 109,710 59,906 90.53%
PBT 5,932 -24,464 9,786 6,242 -19,212 -11,348 5,153 9.81%
Tax -772 -1,308 -4,294 -1,464 0 -2,428 -1,881 -44.68%
NP 5,160 -25,772 5,492 4,778 -19,212 -13,776 3,272 35.37%
-
NP to SH 9,020 -16,756 4,686 5,238 -15,448 -5,648 3,332 93.88%
-
Tax Rate 13.01% - 43.88% 23.45% - - 36.50% -
Total Cost 152,812 159,695 164,966 162,960 144,152 123,486 56,634 93.46%
-
Net Worth 69,214 66,790 85,912 85,553 69,355 70,291 74,326 -4.62%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 69,214 66,790 85,912 85,553 69,355 70,291 74,326 -4.62%
NOSH 460,204 459,039 456,493 459,473 402,291 390,289 378,636 13.84%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.27% -19.24% 3.22% 2.85% -15.38% -12.56% 5.46% -
ROE 13.03% -25.09% 5.46% 6.12% -22.27% -8.04% 4.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.33 29.17 37.34 36.51 31.06 28.11 15.82 67.37%
EPS 1.96 -3.70 1.03 1.14 -3.84 -1.46 0.88 70.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1504 0.1455 0.1882 0.1862 0.1724 0.1801 0.1963 -16.22%
Adjusted Per Share Value based on latest NOSH - 462,928
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.31 28.24 35.95 35.37 26.35 23.13 12.63 90.55%
EPS 1.90 -3.53 0.99 1.10 -3.26 -1.19 0.70 94.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1408 0.1812 0.1804 0.1463 0.1482 0.1567 -4.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.20 0.20 0.205 0.22 0.215 0.30 0.30 -
P/RPS 0.58 0.69 0.55 0.60 0.69 1.07 1.90 -54.56%
P/EPS 10.20 -5.48 19.97 19.30 -5.60 -20.73 34.09 -55.16%
EY 9.80 -18.25 5.01 5.18 -17.86 -4.82 2.93 123.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.37 1.09 1.18 1.25 1.67 1.53 -8.89%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 02/06/15 27/02/15 01/12/14 29/08/14 -
Price 0.17 0.20 0.195 0.225 0.23 0.225 0.30 -
P/RPS 0.50 0.69 0.52 0.62 0.74 0.80 1.90 -58.83%
P/EPS 8.67 -5.48 18.99 19.74 -5.99 -15.55 34.09 -59.75%
EY 11.53 -18.25 5.26 5.07 -16.70 -6.43 2.93 148.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.37 1.04 1.21 1.33 1.25 1.53 -18.24%

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