[DIGISTA] QoQ TTM Result on 30-Sep-2014 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
01-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 60.47%
YoY- 50.25%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 188,324 161,669 128,371 105,410 45,163 39,065 37,997 191.54%
PBT -8,245 -10,802 -16,788 -11,720 -14,410 -15,574 -15,303 -33.86%
Tax -3,624 -1,505 -1,814 -1,814 156 151 963 -
NP -11,869 -12,307 -18,602 -13,534 -14,254 -15,423 -14,340 -11.87%
-
NP to SH -4,370 -3,932 -9,513 -5,386 -13,625 -14,807 -13,756 -53.53%
-
Tax Rate - - - - - - - -
Total Cost 200,193 173,976 146,973 118,944 59,417 54,488 52,337 145.18%
-
Net Worth 88,751 86,197 69,355 74,886 39,676 62,196 56,209 35.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 88,751 86,197 69,355 74,886 39,676 62,196 56,209 35.70%
NOSH 471,578 462,928 402,291 421,657 202,121 321,428 294,444 37.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -6.30% -7.61% -14.49% -12.84% -31.56% -39.48% -37.74% -
ROE -4.92% -4.56% -13.72% -7.19% -34.34% -23.81% -24.47% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.93 34.92 31.91 25.00 22.34 12.15 12.90 112.83%
EPS -0.93 -0.85 -2.36 -1.28 -6.74 -4.61 -4.67 -65.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1862 0.1724 0.1776 0.1963 0.1935 0.1909 -0.94%
Adjusted Per Share Value based on latest NOSH - 421,657
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.43 33.85 26.88 22.07 9.46 8.18 7.96 191.43%
EPS -0.91 -0.82 -1.99 -1.13 -2.85 -3.10 -2.88 -53.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1858 0.1805 0.1452 0.1568 0.0831 0.1302 0.1177 35.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.205 0.22 0.215 0.30 0.30 0.225 0.235 -
P/RPS 0.51 0.63 0.67 1.20 1.34 1.85 1.82 -57.27%
P/EPS -22.12 -25.90 -9.09 -23.49 -4.45 -4.88 -5.03 169.14%
EY -4.52 -3.86 -11.00 -4.26 -22.47 -20.47 -19.88 -62.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.18 1.25 1.69 1.53 1.16 1.23 -7.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 02/06/15 27/02/15 01/12/14 29/08/14 28/05/14 27/02/14 -
Price 0.195 0.225 0.23 0.225 0.30 0.30 0.24 -
P/RPS 0.49 0.64 0.72 0.90 1.34 2.47 1.86 -59.00%
P/EPS -21.04 -26.49 -9.73 -17.61 -4.45 -6.51 -5.14 156.55%
EY -4.75 -3.78 -10.28 -5.68 -22.47 -15.36 -19.47 -61.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 1.33 1.27 1.53 1.55 1.26 -12.03%

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