[DIGISTA] QoQ TTM 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- -369.5%
YoY- -265.89%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,163 39,065 37,997 48,288 60,864 63,003 62,512 -19.53%
PBT -14,410 -15,574 -15,303 -11,867 5,890 7,509 8,184 -
Tax 156 151 963 428 -1,891 -2,244 -2,828 -
NP -14,254 -15,423 -14,340 -11,439 3,999 5,265 5,356 -
-
NP to SH -13,625 -14,807 -13,756 -10,826 4,017 5,561 5,710 -
-
Tax Rate - - - - 32.11% 29.88% 34.56% -
Total Cost 59,417 54,488 52,337 59,727 56,865 57,738 57,156 2.62%
-
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 -31.56% -39.48% -37.74% -23.69% 6.57% 8.36% 8.57% -
ROE -34.34% -23.81% -24.47% -12.96% 5.58% 8.89% 9.39% -
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 22.34 12.15 12.90 10.99 20.02 25.51 25.24 -7.83%
EPS -6.74 -4.61 -4.67 -2.46 1.32 2.25 2.31 -
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 9.46 8.18 7.96 10.11 12.74 13.19 13.09 -19.51%
EPS -2.85 -3.10 -2.88 -2.27 0.84 1.16 1.20 -
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 1.34 1.85 1.82 2.64 1.42 0.96 1.23 5.89%
P/EPS -4.45 -4.88 -5.03 -11.77 21.57 10.88 13.45 -
EY -22.47 -20.47 -19.88 -8.50 4.64 9.19 7.44 -
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 1.34 2.47 1.86 2.41 1.35 1.20 1.15 10.76%
P/EPS -4.45 -6.51 -5.14 -10.75 20.43 13.54 12.58 -
EY -22.47 -15.36 -19.47 -9.30 4.89 7.38 7.95 -
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