[DIGISTA] QoQ TTM Result on 30-Jun-2012 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -25.9%
YoY- -28.46%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 63,003 62,512 65,893 74,922 86,416 92,208 97,829 -25.40%
PBT 7,509 8,184 9,956 16,522 22,053 25,287 25,993 -56.26%
Tax -2,244 -2,828 -3,825 -4,690 -5,608 -6,344 -6,543 -50.97%
NP 5,265 5,356 6,131 11,832 16,445 18,943 19,450 -58.12%
-
NP to SH 5,561 5,710 6,526 12,317 16,623 19,092 19,529 -56.68%
-
Tax Rate 29.88% 34.56% 38.42% 28.39% 25.43% 25.09% 25.17% -
Total Cost 57,738 57,156 59,762 63,090 69,971 73,265 78,379 -18.41%
-
Net Worth 62,580 60,779 52,955 0 63,255 61,515 55,751 8.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 62,580 60,779 52,955 0 63,255 61,515 55,751 8.00%
NOSH 246,962 247,674 228,749 224,032 225,108 226,494 214,427 9.86%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.36% 8.57% 9.30% 15.79% 19.03% 20.54% 19.88% -
ROE 8.89% 9.39% 12.32% 0.00% 26.28% 31.04% 35.03% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.51 25.24 28.81 33.44 38.39 40.71 45.62 -32.10%
EPS 2.25 2.31 2.85 5.50 7.38 8.43 9.11 -60.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.2454 0.2315 0.00 0.281 0.2716 0.26 -1.69%
Adjusted Per Share Value based on latest NOSH - 224,032
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.19 13.09 13.80 15.69 18.09 19.30 20.48 -25.40%
EPS 1.16 1.20 1.37 2.58 3.48 4.00 4.09 -56.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1272 0.1109 0.00 0.1324 0.1288 0.1167 8.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.245 0.31 0.38 0.46 0.50 0.44 0.41 -
P/RPS 0.96 1.23 1.32 1.38 1.30 1.08 0.90 4.39%
P/EPS 10.88 13.45 13.32 8.37 6.77 5.22 4.50 80.04%
EY 9.19 7.44 7.51 11.95 14.77 19.16 22.21 -44.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.26 1.64 0.00 1.78 1.62 1.58 -27.74%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 04/03/13 29/11/12 16/08/12 28/05/12 28/02/12 29/11/11 -
Price 0.305 0.29 0.35 0.41 0.47 0.52 0.47 -
P/RPS 1.20 1.15 1.22 1.23 1.22 1.28 1.03 10.71%
P/EPS 13.54 12.58 12.27 7.46 6.36 6.17 5.16 90.13%
EY 7.38 7.95 8.15 13.41 15.71 16.21 19.38 -47.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.18 1.51 0.00 1.67 1.91 1.81 -23.94%

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