[DIGISTA] YoY Cumulative Quarter Result on 30-Jun-2012 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 23.09%
YoY- -50.73%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 127,844 44,930 48,056 53,084 75,991 65,754 35,229 23.95%
PBT 7,340 3,865 6,407 10,473 19,944 2,665 734 46.75%
Tax -3,221 -1,411 -1,138 -3,281 -4,926 -568 -213 57.22%
NP 4,119 2,454 5,269 7,192 15,018 2,097 521 41.12%
-
NP to SH 3,515 2,499 5,298 7,399 15,018 2,097 521 37.44%
-
Tax Rate 43.88% 36.51% 17.76% 31.33% 24.70% 21.31% 29.02% -
Total Cost 123,725 42,476 42,787 45,892 60,973 63,657 34,708 23.58%
-
Net Worth 85,912 74,326 65,369 0 44,401 26,382 26,876 21.36%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 85,912 74,326 65,369 0 44,401 26,382 26,876 21.36%
NOSH 456,493 378,636 275,937 224,893 197,865 179,230 179,655 16.80%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.22% 5.46% 10.96% 13.55% 19.76% 3.19% 1.48% -
ROE 4.09% 3.36% 8.10% 0.00% 33.82% 7.95% 1.94% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.01 11.87 17.42 23.60 38.41 36.69 19.61 6.11%
EPS 0.77 0.66 1.92 3.29 7.59 1.17 0.29 17.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1963 0.2369 0.00 0.2244 0.1472 0.1496 3.89%
Adjusted Per Share Value based on latest NOSH - 224,032
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.96 9.47 10.13 11.19 16.02 13.87 7.43 23.94%
EPS 0.74 0.53 1.12 1.56 3.17 0.44 0.11 37.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1812 0.1567 0.1378 0.00 0.0936 0.0556 0.0567 21.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.205 0.30 0.285 0.46 0.50 0.12 0.07 -
P/RPS 0.73 2.53 1.64 1.95 1.30 0.33 0.36 12.49%
P/EPS 26.62 45.45 14.84 13.98 6.59 10.26 24.14 1.64%
EY 3.76 2.20 6.74 7.15 15.18 9.75 4.14 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.53 1.20 0.00 2.23 0.82 0.47 15.04%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 16/08/12 23/08/11 29/11/10 25/08/09 -
Price 0.195 0.30 0.27 0.41 0.44 0.14 0.08 -
P/RPS 0.70 2.53 1.55 1.74 1.15 0.38 0.41 9.32%
P/EPS 25.32 45.45 14.06 12.46 5.80 11.97 27.59 -1.42%
EY 3.95 2.20 7.11 8.02 17.25 8.36 3.63 1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.53 1.14 0.00 1.96 0.95 0.53 11.88%

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