[DIGISTA] QoQ TTM Result on 30-Sep-2015 [#4]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- -271.85%
YoY- -201.71%
Quarter Report
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 175,154 167,992 178,957 170,699 188,324 161,669 128,371 23.04%
PBT -22,545 -24,232 -17,735 -24,021 -8,245 -10,802 -16,788 21.74%
Tax 534 -1,017 -1,447 -1,254 -3,624 -1,505 -1,814 -
NP -22,011 -25,249 -19,182 -25,275 -11,869 -12,307 -18,602 11.88%
-
NP to SH -6,059 -12,094 -10,133 -16,250 -4,370 -3,932 -9,513 -25.99%
-
Tax Rate - - - - - - - -
Total Cost 197,165 193,241 198,139 195,974 200,193 173,976 146,973 21.65%
-
Net Worth 86,537 73,380 69,214 67,349 88,751 86,197 69,355 15.91%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 86,537 73,380 69,214 67,349 88,751 86,197 69,355 15.91%
NOSH 502,246 461,224 460,204 462,880 471,578 462,928 402,291 15.96%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -12.57% -15.03% -10.72% -14.81% -6.30% -7.61% -14.49% -
ROE -7.00% -16.48% -14.64% -24.13% -4.92% -4.56% -13.72% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.87 36.42 38.89 36.88 39.93 34.92 31.91 6.09%
EPS -1.21 -2.62 -2.20 -3.51 -0.93 -0.85 -2.36 -35.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.1591 0.1504 0.1455 0.1882 0.1862 0.1724 -0.03%
Adjusted Per Share Value based on latest NOSH - 462,880
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 36.76 35.26 37.56 35.83 39.53 33.93 26.94 23.04%
EPS -1.27 -2.54 -2.13 -3.41 -0.92 -0.83 -2.00 -26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.154 0.1453 0.1414 0.1863 0.1809 0.1456 15.88%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.16 0.17 0.20 0.20 0.205 0.22 0.215 -
P/RPS 0.46 0.47 0.51 0.54 0.51 0.63 0.67 -22.19%
P/EPS -13.26 -6.48 -9.08 -5.70 -22.12 -25.90 -9.09 28.65%
EY -7.54 -15.42 -11.01 -17.55 -4.52 -3.86 -11.00 -22.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.07 1.33 1.37 1.09 1.18 1.25 -17.90%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 27/05/16 29/02/16 30/11/15 28/08/15 02/06/15 27/02/15 -
Price 0.155 0.18 0.17 0.20 0.195 0.225 0.23 -
P/RPS 0.44 0.49 0.44 0.54 0.49 0.64 0.72 -28.00%
P/EPS -12.85 -6.86 -7.72 -5.70 -21.04 -26.49 -9.73 20.39%
EY -7.78 -14.57 -12.95 -17.55 -4.75 -3.78 -10.28 -16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.13 1.13 1.37 1.04 1.21 1.33 -22.94%

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