[DIGISTA] QoQ TTM Result on 31-Dec-2013 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -27.06%
YoY- -340.91%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 105,410 45,163 39,065 37,997 48,288 60,864 63,003 40.88%
PBT -11,720 -14,410 -15,574 -15,303 -11,867 5,890 7,509 -
Tax -1,814 156 151 963 428 -1,891 -2,244 -13.21%
NP -13,534 -14,254 -15,423 -14,340 -11,439 3,999 5,265 -
-
NP to SH -5,386 -13,625 -14,807 -13,756 -10,826 4,017 5,561 -
-
Tax Rate - - - - - 32.11% 29.88% -
Total Cost 118,944 59,417 54,488 52,337 59,727 56,865 57,738 61.83%
-
Net Worth 74,886 39,676 62,196 56,209 83,563 72,017 62,580 12.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 74,886 39,676 62,196 56,209 83,563 72,017 62,580 12.70%
NOSH 421,657 202,121 321,428 294,444 439,346 303,999 246,962 42.80%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -12.84% -31.56% -39.48% -37.74% -23.69% 6.57% 8.36% -
ROE -7.19% -34.34% -23.81% -24.47% -12.96% 5.58% 8.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.00 22.34 12.15 12.90 10.99 20.02 25.51 -1.33%
EPS -1.28 -6.74 -4.61 -4.67 -2.46 1.32 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1776 0.1963 0.1935 0.1909 0.1902 0.2369 0.2534 -21.08%
Adjusted Per Share Value based on latest NOSH - 294,444
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.12 9.48 8.20 7.98 10.14 12.77 13.22 40.89%
EPS -1.13 -2.86 -3.11 -2.89 -2.27 0.84 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1572 0.0833 0.1305 0.118 0.1754 0.1512 0.1314 12.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.30 0.30 0.225 0.235 0.29 0.285 0.245 -
P/RPS 1.20 1.34 1.85 1.82 2.64 1.42 0.96 16.02%
P/EPS -23.49 -4.45 -4.88 -5.03 -11.77 21.57 10.88 -
EY -4.26 -22.47 -20.47 -19.88 -8.50 4.64 9.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.53 1.16 1.23 1.52 1.20 0.97 44.74%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 01/12/14 29/08/14 28/05/14 27/02/14 25/11/13 30/08/13 30/05/13 -
Price 0.225 0.30 0.30 0.24 0.265 0.27 0.305 -
P/RPS 0.90 1.34 2.47 1.86 2.41 1.35 1.20 -17.43%
P/EPS -17.61 -4.45 -6.51 -5.14 -10.75 20.43 13.54 -
EY -5.68 -22.47 -15.36 -19.47 -9.30 4.89 7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.53 1.55 1.26 1.39 1.14 1.20 3.84%

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