[DIGISTA] QoQ Quarter Result on 31-Dec-2013 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 101.64%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 60,480 17,320 19,336 8,274 233 11,222 18,268 121.97%
PBT -15,585 1,662 1,938 265 -18,275 498 2,209 -
Tax -403 -370 -1,041 0 1,567 -375 -229 45.71%
NP -15,988 1,292 897 265 -16,708 123 1,980 -
-
NP to SH -7,885 1,334 900 265 -16,124 152 1,951 -
-
Tax Rate - 22.26% 53.72% 0.00% - 75.30% 10.37% -
Total Cost 76,468 16,028 18,439 8,009 16,941 11,099 16,288 180.11%
-
Net Worth 74,886 39,676 62,196 56,209 83,563 72,017 62,580 12.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 74,886 39,676 62,196 56,209 83,563 72,017 62,580 12.70%
NOSH 421,657 202,121 321,428 294,444 439,346 303,999 246,962 42.80%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -26.44% 7.46% 4.64% 3.20% -7,170.82% 1.10% 10.84% -
ROE -10.53% 3.36% 1.45% 0.47% -19.30% 0.21% 3.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.34 8.57 6.02 2.81 0.05 3.69 7.40 55.37%
EPS -1.87 0.66 0.28 0.09 -3.67 0.05 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1776 0.1963 0.1935 0.1909 0.1902 0.2369 0.2534 -21.08%
Adjusted Per Share Value based on latest NOSH - 294,444
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.75 3.65 4.08 1.74 0.05 2.37 3.85 122.01%
EPS -1.66 0.28 0.19 0.06 -3.40 0.03 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1579 0.0837 0.1312 0.1185 0.1762 0.1519 0.132 12.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.30 0.30 0.225 0.235 0.29 0.285 0.245 -
P/RPS 2.09 3.50 3.74 8.36 546.83 7.72 3.31 -26.37%
P/EPS -16.04 45.45 80.36 261.11 -7.90 570.00 31.01 -
EY -6.23 2.20 1.24 0.38 -12.66 0.18 3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.53 1.16 1.23 1.52 1.20 0.97 44.74%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 01/12/14 29/08/14 28/05/14 27/02/14 25/11/13 30/08/13 30/05/13 -
Price 0.225 0.30 0.30 0.24 0.265 0.27 0.305 -
P/RPS 1.57 3.50 4.99 8.54 499.69 7.31 4.12 -47.40%
P/EPS -12.03 45.45 107.14 266.67 -7.22 540.00 38.61 -
EY -8.31 2.20 0.93 0.38 -13.85 0.19 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.53 1.55 1.26 1.39 1.14 1.20 3.84%

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