[DIGISTA] YoY Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -19.01%
YoY- -13.91%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 162,324 167,738 55,220 73,666 79,446 102,272 59,548 18.17%
PBT 5,820 6,242 4,406 11,820 16,712 24,594 2,728 13.44%
Tax -990 -1,464 -2,082 -1,528 -4,690 -6,560 -820 3.18%
NP 4,830 4,778 2,324 10,292 12,022 18,034 1,908 16.72%
-
NP to SH 13,550 5,238 2,330 10,350 12,022 18,034 1,908 38.60%
-
Tax Rate 17.01% 23.45% 47.25% 12.93% 28.06% 26.67% 30.06% -
Total Cost 157,494 162,960 52,896 63,374 67,424 84,238 57,640 18.21%
-
Net Worth 72,831 85,553 80,509 62,445 63,261 38,625 27,489 17.61%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 72,831 85,553 80,509 62,445 63,261 38,625 27,489 17.61%
NOSH 457,770 459,473 416,071 246,428 225,131 192,260 176,666 17.17%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.98% 2.85% 4.21% 13.97% 15.13% 17.63% 3.20% -
ROE 18.60% 6.12% 2.89% 16.57% 19.00% 46.69% 6.94% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.46 36.51 13.27 29.89 35.29 53.19 33.71 0.84%
EPS 2.96 1.14 0.56 4.20 5.34 9.38 1.08 18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1591 0.1862 0.1935 0.2534 0.281 0.2009 0.1556 0.37%
Adjusted Per Share Value based on latest NOSH - 246,962
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.98 35.12 11.56 15.42 16.63 21.41 12.47 18.16%
EPS 2.84 1.10 0.49 2.17 2.52 3.78 0.40 38.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.1791 0.1686 0.1307 0.1324 0.0809 0.0576 17.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.17 0.22 0.225 0.245 0.50 0.31 0.15 -
P/RPS 0.48 0.60 1.70 0.82 1.42 0.58 0.45 1.08%
P/EPS 5.74 19.30 40.18 5.83 9.36 3.30 13.89 -13.68%
EY 17.41 5.18 2.49 17.14 10.68 30.26 7.20 15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.18 1.16 0.97 1.78 1.54 0.96 1.82%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 02/06/15 28/05/14 30/05/13 28/05/12 16/05/11 17/05/10 -
Price 0.18 0.225 0.30 0.305 0.47 0.45 0.13 -
P/RPS 0.51 0.62 2.26 1.02 1.33 0.85 0.39 4.56%
P/EPS 6.08 19.74 53.57 7.26 8.80 4.80 12.04 -10.75%
EY 16.44 5.07 1.87 13.77 11.36 20.84 8.31 12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.21 1.55 1.20 1.67 2.24 0.84 5.06%

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