[DIGISTA] QoQ 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- 349.41%
YoY- -18.93%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 233 11,222 18,268 18,565 12,809 13,361 17,777 -94.42%
PBT -18,275 498 2,209 3,701 -518 2,117 2,884 -
Tax 1,567 -375 -229 -535 -752 -728 -813 -
NP -16,708 123 1,980 3,166 -1,270 1,389 2,071 -
-
NP to SH -16,124 152 1,951 3,195 -1,281 1,389 2,071 -
-
Tax Rate - 75.30% 10.37% 14.46% - 34.39% 28.19% -
Total Cost 16,941 11,099 16,288 15,399 14,079 11,972 15,706 5.17%
-
Net Worth 83,563 72,017 62,580 60,779 52,955 64,028 63,255 20.37%
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 83,563 72,017 62,580 60,779 52,955 64,028 63,255 20.37%
NOSH 439,346 303,999 246,962 247,674 228,749 224,032 225,108 56.11%
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 -7,170.82% 1.10% 10.84% 17.05% -9.91% 10.40% 11.65% -
ROE -19.30% 0.21% 3.12% 5.26% -2.42% 2.17% 3.27% -
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 0.05 3.69 7.40 7.50 5.60 5.96 7.90 -96.56%
EPS -3.67 0.05 0.79 1.29 -0.56 0.62 0.92 -
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 0.2858 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 0.05 2.36 3.83 3.90 2.69 2.80 3.73 -94.34%
EPS -3.38 0.03 0.41 0.67 -0.27 0.29 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 0.1512 0.1314 0.1276 0.1111 0.1344 0.1328 20.35%
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 546.83 7.72 3.31 4.14 6.79 7.71 6.33 1848.89%
P/EPS -7.90 570.00 31.01 24.03 -67.86 74.19 54.35 -
EY -12.66 0.18 3.22 4.16 -1.47 1.35 1.84 -
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 1.61 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 499.69 7.31 4.12 3.87 6.25 6.87 5.95 1812.57%
P/EPS -7.22 540.00 38.61 22.48 -62.50 66.13 51.09 -
EY -13.85 0.19 2.59 4.45 -1.60 1.51 1.96 -
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 1.43 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