[DIGISTA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 61.97%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,274 48,289 48,056 36,833 18,565 65,893 53,084 -70.93%
PBT 265 -11,868 6,407 5,910 3,701 9,956 10,473 -91.32%
Tax 0 429 -1,138 -764 -535 -3,826 -3,281 -
NP 265 -11,439 5,269 5,146 3,166 6,130 7,192 -88.86%
-
NP to SH 265 -10,826 5,298 5,175 3,195 5,911 7,399 -89.06%
-
Tax Rate 0.00% - 17.76% 12.93% 14.46% 38.43% 31.33% -
Total Cost 8,009 59,728 42,787 31,687 15,399 59,763 45,892 -68.67%
-
Net Worth 56,209 56,106 65,369 62,445 60,779 52,228 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 56,209 56,106 65,369 62,445 60,779 52,228 0 -
NOSH 294,444 294,986 275,937 246,428 247,674 225,610 224,893 19.62%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.20% -23.69% 10.96% 13.97% 17.05% 9.30% 13.55% -
ROE 0.47% -19.30% 8.10% 8.29% 5.26% 11.32% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.81 16.37 17.42 14.95 7.50 29.21 23.60 -75.70%
EPS 0.09 -3.67 1.92 2.10 1.29 2.62 3.29 -90.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1909 0.1902 0.2369 0.2534 0.2454 0.2315 0.00 -
Adjusted Per Share Value based on latest NOSH - 246,962
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.73 10.11 10.06 7.71 3.89 13.80 11.11 -70.95%
EPS 0.06 -2.27 1.11 1.08 0.67 1.24 1.55 -88.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.1175 0.1369 0.1307 0.1272 0.1093 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.235 0.29 0.285 0.245 0.31 0.38 0.46 -
P/RPS 8.36 1.77 1.64 1.64 4.14 1.30 1.95 163.20%
P/EPS 261.11 -7.90 14.84 11.67 24.03 14.50 13.98 600.21%
EY 0.38 -12.66 6.74 8.57 4.16 6.89 7.15 -85.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.52 1.20 0.97 1.26 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 30/08/13 30/05/13 04/03/13 29/11/12 16/08/12 -
Price 0.24 0.265 0.27 0.305 0.29 0.35 0.41 -
P/RPS 8.54 1.62 1.55 2.04 3.87 1.20 1.74 187.97%
P/EPS 266.67 -7.22 14.06 14.52 22.48 13.36 12.46 666.56%
EY 0.38 -13.85 7.11 6.89 4.45 7.49 8.02 -86.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.39 1.14 1.20 1.18 1.51 0.00 -

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