[DIGISTA] QoQ Cumulative 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- -45.95%
YoY- -18.93%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative 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 48,056 36,833 18,565 65,893 53,084 39,723 13.89%
PBT -11,868 6,407 5,910 3,701 9,956 10,473 8,356 -
Tax 429 -1,138 -764 -535 -3,826 -3,281 -2,345 -
NP -11,439 5,269 5,146 3,166 6,130 7,192 6,011 -
-
NP to SH -10,826 5,298 5,175 3,195 5,911 7,399 6,011 -
-
Tax Rate - 17.76% 12.93% 14.46% 38.43% 31.33% 28.06% -
Total Cost 59,728 42,787 31,687 15,399 59,763 45,892 33,712 46.36%
-
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% 8.10% 8.29% 5.26% 11.32% 0.00% 9.50% -
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 17.42 14.95 7.50 29.21 23.60 17.64 -4.85%
EPS -3.67 1.92 2.10 1.29 2.62 3.29 2.67 -
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 10.13 7.77 3.91 13.90 11.19 8.38 13.83%
EPS -2.28 1.12 1.09 0.67 1.25 1.56 1.27 -
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 1.64 1.64 4.14 1.30 1.95 2.83 -26.84%
P/EPS -7.90 14.84 11.67 24.03 14.50 13.98 18.73 -
EY -12.66 6.74 8.57 4.16 6.89 7.15 5.34 -
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 1.55 2.04 3.87 1.20 1.74 2.66 -28.12%
P/EPS -7.22 14.06 14.52 22.48 13.36 12.46 17.60 -
EY -13.85 7.11 6.89 4.45 7.49 8.02 5.68 -
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