[DIGISTA] QoQ TTM Result on 31-Dec-2012 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
04-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -12.5%
YoY- -70.09%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 48,288 60,864 63,003 62,512 65,893 74,922 86,416 -32.13%
PBT -11,867 5,890 7,509 8,184 9,956 16,522 22,053 -
Tax 428 -1,891 -2,244 -2,828 -3,825 -4,690 -5,608 -
NP -11,439 3,999 5,265 5,356 6,131 11,832 16,445 -
-
NP to SH -10,826 4,017 5,561 5,710 6,526 12,317 16,623 -
-
Tax Rate - 32.11% 29.88% 34.56% 38.42% 28.39% 25.43% -
Total Cost 59,727 56,865 57,738 57,156 59,762 63,090 69,971 -10.00%
-
Net Worth 83,563 72,017 62,580 60,779 52,955 0 63,255 20.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 83,563 72,017 62,580 60,779 52,955 0 63,255 20.37%
NOSH 439,346 303,999 246,962 247,674 228,749 224,032 225,108 56.11%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -23.69% 6.57% 8.36% 8.57% 9.30% 15.79% 19.03% -
ROE -12.96% 5.58% 8.89% 9.39% 12.32% 0.00% 26.28% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.99 20.02 25.51 25.24 28.81 33.44 38.39 -56.53%
EPS -2.46 1.32 2.25 2.31 2.85 5.50 7.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.2369 0.2534 0.2454 0.2315 0.00 0.281 -22.89%
Adjusted Per Share Value based on latest NOSH - 247,674
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.14 12.77 13.22 13.12 13.83 15.73 18.14 -32.11%
EPS -2.27 0.84 1.17 1.20 1.37 2.59 3.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 0.1512 0.1314 0.1276 0.1111 0.00 0.1328 20.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.29 0.285 0.245 0.31 0.38 0.46 0.50 -
P/RPS 2.64 1.42 0.96 1.23 1.32 1.38 1.30 60.29%
P/EPS -11.77 21.57 10.88 13.45 13.32 8.37 6.77 -
EY -8.50 4.64 9.19 7.44 7.51 11.95 14.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.20 0.97 1.26 1.64 0.00 1.78 -9.98%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 30/05/13 04/03/13 29/11/12 16/08/12 28/05/12 -
Price 0.265 0.27 0.305 0.29 0.35 0.41 0.47 -
P/RPS 2.41 1.35 1.20 1.15 1.22 1.23 1.22 57.37%
P/EPS -10.75 20.43 13.54 12.58 12.27 7.46 6.36 -
EY -9.30 4.89 7.38 7.95 8.15 13.41 15.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.14 1.20 1.18 1.51 0.00 1.67 -11.50%

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