[DIGISTA] QoQ TTM Result on 30-Jun-2013 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -27.76%
YoY- -67.39%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 39,065 37,997 48,288 60,864 63,003 62,512 65,893 -29.45%
PBT -15,574 -15,303 -11,867 5,890 7,509 8,184 9,956 -
Tax 151 963 428 -1,891 -2,244 -2,828 -3,825 -
NP -15,423 -14,340 -11,439 3,999 5,265 5,356 6,131 -
-
NP to SH -14,807 -13,756 -10,826 4,017 5,561 5,710 6,526 -
-
Tax Rate - - - 32.11% 29.88% 34.56% 38.42% -
Total Cost 54,488 52,337 59,727 56,865 57,738 57,156 59,762 -5.97%
-
Net Worth 62,196 56,209 83,563 72,017 62,580 60,779 52,955 11.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 62,196 56,209 83,563 72,017 62,580 60,779 52,955 11.33%
NOSH 321,428 294,444 439,346 303,999 246,962 247,674 228,749 25.47%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -39.48% -37.74% -23.69% 6.57% 8.36% 8.57% 9.30% -
ROE -23.81% -24.47% -12.96% 5.58% 8.89% 9.39% 12.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.15 12.90 10.99 20.02 25.51 25.24 28.81 -43.79%
EPS -4.61 -4.67 -2.46 1.32 2.25 2.31 2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.1909 0.1902 0.2369 0.2534 0.2454 0.2315 -11.27%
Adjusted Per Share Value based on latest NOSH - 303,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.18 7.96 10.11 12.74 13.19 13.09 13.80 -29.45%
EPS -3.10 -2.88 -2.27 0.84 1.16 1.20 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.1177 0.175 0.1508 0.131 0.1272 0.1109 11.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.225 0.235 0.29 0.285 0.245 0.31 0.38 -
P/RPS 1.85 1.82 2.64 1.42 0.96 1.23 1.32 25.26%
P/EPS -4.88 -5.03 -11.77 21.57 10.88 13.45 13.32 -
EY -20.47 -19.88 -8.50 4.64 9.19 7.44 7.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.23 1.52 1.20 0.97 1.26 1.64 -20.63%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 25/11/13 30/08/13 30/05/13 04/03/13 29/11/12 -
Price 0.30 0.24 0.265 0.27 0.305 0.29 0.35 -
P/RPS 2.47 1.86 2.41 1.35 1.20 1.15 1.22 60.10%
P/EPS -6.51 -5.14 -10.75 20.43 13.54 12.58 12.27 -
EY -15.36 -19.47 -9.30 4.89 7.38 7.95 8.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.26 1.39 1.14 1.20 1.18 1.51 1.75%

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