[DIGISTA] YoY Annualized Quarter 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- 116.21%
YoY- -18.93%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 157,972 124,940 33,096 74,260 87,784 110,268 69,852 14.56%
PBT 5,932 -19,212 1,060 14,804 21,892 24,716 2,848 13.00%
Tax -772 0 0 -2,140 -6,128 -6,924 -856 -1.70%
NP 5,160 -19,212 1,060 12,664 15,764 17,792 1,992 17.18%
-
NP to SH 9,020 -15,448 1,060 12,780 15,764 17,792 1,992 28.60%
-
Tax Rate 13.01% - 0.00% 14.46% 27.99% 28.01% 30.06% -
Total Cost 152,812 144,152 32,036 61,596 72,020 92,476 67,860 14.48%
-
Net Worth 69,214 69,355 56,209 60,779 61,515 34,144 27,212 16.82%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 69,214 69,355 56,209 60,779 61,515 34,144 27,212 16.82%
NOSH 460,204 402,291 294,444 247,674 226,494 186,890 177,857 17.16%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.27% -15.38% 3.20% 17.05% 17.96% 16.14% 2.85% -
ROE 13.03% -22.27% 1.89% 21.03% 25.63% 52.11% 7.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.33 31.06 11.24 29.98 38.76 59.00 39.27 -2.21%
EPS 1.96 -3.84 0.36 5.16 6.96 9.52 1.12 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1504 0.1724 0.1909 0.2454 0.2716 0.1827 0.153 -0.28%
Adjusted Per Share Value based on latest NOSH - 247,674
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.16 26.22 6.95 15.59 18.43 23.14 14.66 14.56%
EPS 1.89 -3.24 0.22 2.68 3.31 3.73 0.42 28.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1453 0.1456 0.118 0.1276 0.1291 0.0717 0.0571 16.83%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.20 0.215 0.235 0.31 0.44 0.14 0.11 -
P/RPS 0.58 0.69 2.09 1.03 1.14 0.24 0.28 12.89%
P/EPS 10.20 -5.60 65.28 6.01 6.32 1.47 9.82 0.63%
EY 9.80 -17.86 1.53 16.65 15.82 68.00 10.18 -0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.23 1.26 1.62 0.77 0.72 10.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 04/03/13 28/02/12 25/02/11 24/02/10 -
Price 0.17 0.23 0.24 0.29 0.52 0.22 0.14 -
P/RPS 0.50 0.74 2.14 0.97 1.34 0.37 0.36 5.62%
P/EPS 8.67 -5.99 66.67 5.62 7.47 2.31 12.50 -5.91%
EY 11.53 -16.70 1.50 17.79 13.38 43.27 8.00 6.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.33 1.26 1.18 1.91 1.20 0.92 3.48%

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