[DIGISTA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -20.11%
YoY- -69.73%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 48,056 36,833 18,565 65,893 53,084 39,723 21,946 68.70%
PBT 6,407 5,910 3,701 9,956 10,473 8,356 5,473 11.08%
Tax -1,138 -764 -535 -3,826 -3,281 -2,345 -1,532 -17.99%
NP 5,269 5,146 3,166 6,130 7,192 6,011 3,941 21.38%
-
NP to SH 5,298 5,175 3,195 5,911 7,399 6,011 3,941 21.82%
-
Tax Rate 17.76% 12.93% 14.46% 38.43% 31.33% 28.06% 27.99% -
Total Cost 42,787 31,687 15,399 59,763 45,892 33,712 18,005 78.17%
-
Net Worth 65,369 62,445 60,779 52,228 0 63,261 61,515 4.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 65,369 62,445 60,779 52,228 0 63,261 61,515 4.13%
NOSH 275,937 246,428 247,674 225,610 224,893 225,131 226,494 14.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.96% 13.97% 17.05% 9.30% 13.55% 15.13% 17.96% -
ROE 8.10% 8.29% 5.26% 11.32% 0.00% 9.50% 6.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.42 14.95 7.50 29.21 23.60 17.64 9.69 47.90%
EPS 1.92 2.10 1.29 2.62 3.29 2.67 1.74 6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2369 0.2534 0.2454 0.2315 0.00 0.281 0.2716 -8.71%
Adjusted Per Share Value based on latest NOSH - 228,749
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.09 7.73 3.90 13.83 11.14 8.34 4.61 68.65%
EPS 1.11 1.09 0.67 1.24 1.55 1.26 0.83 21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1372 0.1311 0.1276 0.1096 0.00 0.1328 0.1291 4.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.245 0.31 0.38 0.46 0.50 0.44 -
P/RPS 1.64 1.64 4.14 1.30 1.95 2.83 4.54 -49.30%
P/EPS 14.84 11.67 24.03 14.50 13.98 18.73 25.29 -29.93%
EY 6.74 8.57 4.16 6.89 7.15 5.34 3.95 42.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.97 1.26 1.64 0.00 1.78 1.62 -18.14%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 04/03/13 29/11/12 16/08/12 28/05/12 28/02/12 -
Price 0.27 0.305 0.29 0.35 0.41 0.47 0.52 -
P/RPS 1.55 2.04 3.87 1.20 1.74 2.66 5.37 -56.35%
P/EPS 14.06 14.52 22.48 13.36 12.46 17.60 29.89 -39.54%
EY 7.11 6.89 4.45 7.49 8.02 5.68 3.35 65.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.20 1.18 1.51 0.00 1.67 1.91 -29.13%

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