[DIGISTA] QoQ Quarter Result on 30-Sep-2013 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -10707.9%
YoY- -1158.7%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 17,320 19,336 8,274 233 11,222 18,268 18,565 -4.53%
PBT 1,662 1,938 265 -18,275 498 2,209 3,701 -41.44%
Tax -370 -1,041 0 1,567 -375 -229 -535 -21.84%
NP 1,292 897 265 -16,708 123 1,980 3,166 -45.07%
-
NP to SH 1,334 900 265 -16,124 152 1,951 3,195 -44.22%
-
Tax Rate 22.26% 53.72% 0.00% - 75.30% 10.37% 14.46% -
Total Cost 16,028 18,439 8,009 16,941 11,099 16,288 15,399 2.71%
-
Net Worth 39,676 62,196 56,209 83,563 72,017 62,580 60,779 -24.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 39,676 62,196 56,209 83,563 72,017 62,580 60,779 -24.80%
NOSH 202,121 321,428 294,444 439,346 303,999 246,962 247,674 -12.70%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.46% 4.64% 3.20% -7,170.82% 1.10% 10.84% 17.05% -
ROE 3.36% 1.45% 0.47% -19.30% 0.21% 3.12% 5.26% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.57 6.02 2.81 0.05 3.69 7.40 7.50 9.32%
EPS 0.66 0.28 0.09 -3.67 0.05 0.79 1.29 -36.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1963 0.1935 0.1909 0.1902 0.2369 0.2534 0.2454 -13.86%
Adjusted Per Share Value based on latest NOSH - 439,346
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.63 4.05 1.73 0.05 2.35 3.82 3.89 -4.51%
EPS 0.28 0.19 0.06 -3.38 0.03 0.41 0.67 -44.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.1302 0.1177 0.175 0.1508 0.131 0.1272 -24.76%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.30 0.225 0.235 0.29 0.285 0.245 0.31 -
P/RPS 3.50 3.74 8.36 546.83 7.72 3.31 4.14 -10.61%
P/EPS 45.45 80.36 261.11 -7.90 570.00 31.01 24.03 53.11%
EY 2.20 1.24 0.38 -12.66 0.18 3.22 4.16 -34.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.16 1.23 1.52 1.20 0.97 1.26 13.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 27/02/14 25/11/13 30/08/13 30/05/13 04/03/13 -
Price 0.30 0.30 0.24 0.265 0.27 0.305 0.29 -
P/RPS 3.50 4.99 8.54 499.69 7.31 4.12 3.87 -6.49%
P/EPS 45.45 107.14 266.67 -7.22 540.00 38.61 22.48 60.09%
EY 2.20 0.93 0.38 -13.85 0.19 2.59 4.45 -37.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.55 1.26 1.39 1.14 1.20 1.18 18.96%

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