[DIGISTA] YoY Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -31.75%
YoY- -28.4%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 176,398 170,458 59,906 64,074 70,778 101,321 87,672 12.34%
PBT 11,754 9,786 5,153 8,542 13,964 26,592 3,553 22.04%
Tax -1,910 -4,294 -1,881 -1,517 -4,374 -6,568 -757 16.66%
NP 9,844 5,492 3,272 7,025 9,589 20,024 2,796 23.31%
-
NP to SH 18,274 4,686 3,332 7,064 9,865 20,024 2,796 36.69%
-
Tax Rate 16.25% 43.88% 36.50% 17.76% 31.32% 24.70% 21.31% -
Total Cost 166,554 164,966 56,634 57,049 61,189 81,297 84,876 11.87%
-
Net Worth 81,432 85,912 74,326 65,369 0 44,401 26,382 20.64%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 81,432 85,912 74,326 65,369 0 44,401 26,382 20.64%
NOSH 472,620 456,493 378,636 275,937 224,893 197,865 179,230 17.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.58% 3.22% 5.46% 10.96% 13.55% 19.76% 3.19% -
ROE 22.44% 5.46% 4.48% 10.81% 0.00% 45.10% 10.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.32 37.34 15.82 23.22 31.47 51.21 48.92 -4.40%
EPS 3.87 1.03 0.88 2.56 4.39 10.12 1.56 16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.1882 0.1963 0.2369 0.00 0.2244 0.1472 2.65%
Adjusted Per Share Value based on latest NOSH - 303,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.02 35.78 12.57 13.45 14.86 21.27 18.40 12.34%
EPS 3.84 0.98 0.70 1.48 2.07 4.20 0.59 36.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1803 0.156 0.1372 0.00 0.0932 0.0554 20.63%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.16 0.205 0.30 0.285 0.46 0.50 0.12 -
P/RPS 0.43 0.55 1.90 1.23 1.46 0.98 0.25 9.45%
P/EPS 4.14 19.97 34.09 11.13 10.49 4.94 7.69 -9.79%
EY 24.17 5.01 2.93 8.98 9.54 20.24 13.00 10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.09 1.53 1.20 0.00 2.23 0.82 2.11%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 29/08/14 30/08/13 16/08/12 23/08/11 29/11/10 -
Price 0.155 0.195 0.30 0.27 0.41 0.44 0.14 -
P/RPS 0.42 0.52 1.90 1.16 1.30 0.86 0.29 6.36%
P/EPS 4.01 18.99 34.09 10.55 9.35 4.35 8.97 -12.54%
EY 24.95 5.26 2.93 9.48 10.70 23.00 11.14 14.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 1.53 1.14 0.00 1.96 0.95 -0.89%

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