[DIGISTA] QoQ 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- -192.22%
YoY- -128.4%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,222 18,268 18,565 12,809 13,361 17,777 21,946 -36.08%
PBT 498 2,209 3,701 -518 2,117 2,884 5,473 -79.79%
Tax -375 -229 -535 -752 -728 -813 -1,532 -60.90%
NP 123 1,980 3,166 -1,270 1,389 2,071 3,941 -90.10%
-
NP to SH 152 1,951 3,195 -1,281 1,389 2,071 3,941 -88.60%
-
Tax Rate 75.30% 10.37% 14.46% - 34.39% 28.19% 27.99% -
Total Cost 11,099 16,288 15,399 14,079 11,972 15,706 18,005 -27.58%
-
Net Worth 72,017 62,580 60,779 52,955 64,028 63,255 61,515 11.09%
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 72,017 62,580 60,779 52,955 64,028 63,255 61,515 11.09%
NOSH 303,999 246,962 247,674 228,749 224,032 225,108 226,494 21.69%
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 1.10% 10.84% 17.05% -9.91% 10.40% 11.65% 17.96% -
ROE 0.21% 3.12% 5.26% -2.42% 2.17% 3.27% 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 3.69 7.40 7.50 5.60 5.96 7.90 9.69 -47.49%
EPS 0.05 0.79 1.29 -0.56 0.62 0.92 1.74 -90.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2369 0.2534 0.2454 0.2315 0.2858 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 2.36 3.83 3.90 2.69 2.80 3.73 4.61 -36.03%
EPS 0.03 0.41 0.67 -0.27 0.29 0.43 0.83 -89.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.1314 0.1276 0.1111 0.1344 0.1328 0.1291 11.11%
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 7.72 3.31 4.14 6.79 7.71 6.33 4.54 42.51%
P/EPS 570.00 31.01 24.03 -67.86 74.19 54.35 25.29 699.42%
EY 0.18 3.22 4.16 -1.47 1.35 1.84 3.95 -87.26%
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 1.61 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 7.31 4.12 3.87 6.25 6.87 5.95 5.37 22.85%
P/EPS 540.00 38.61 22.48 -62.50 66.13 51.09 29.89 589.72%
EY 0.19 2.59 4.45 -1.60 1.51 1.96 3.35 -85.26%
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 1.43 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