[DIGISTA] YoY Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 31.62%
YoY- -1557.36%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 15,292 15,567 39,493 31,235 8,274 18,565 21,946 -5.83%
PBT 1,321 4,325 1,483 -4,803 265 3,701 5,473 -21.07%
Tax -89 -6 -193 0 0 -535 -1,532 -37.73%
NP 1,232 4,319 1,290 -4,803 265 3,166 3,941 -17.60%
-
NP to SH 687 1,501 2,255 -3,862 265 3,195 3,941 -25.23%
-
Tax Rate 6.74% 0.14% 13.01% - 0.00% 14.46% 27.99% -
Total Cost 14,060 11,248 38,203 36,038 8,009 15,399 18,005 -4.03%
-
Net Worth 100,435 87,458 69,214 69,355 56,209 60,779 61,515 8.50%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 100,435 87,458 69,214 69,355 56,209 60,779 61,515 8.50%
NOSH 658,339 500,333 460,204 402,291 294,444 247,674 226,494 19.44%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.06% 27.74% 3.27% -15.38% 3.20% 17.05% 17.96% -
ROE 0.68% 1.72% 3.26% -5.57% 0.47% 5.26% 6.41% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.42 3.11 8.58 7.76 2.81 7.50 9.69 -20.62%
EPS 0.11 0.30 0.49 -0.96 0.09 1.29 1.74 -36.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.1748 0.1504 0.1724 0.1909 0.2454 0.2716 -8.52%
Adjusted Per Share Value based on latest NOSH - 402,291
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.22 3.28 8.33 6.59 1.74 3.91 4.63 -5.86%
EPS 0.14 0.32 0.48 -0.81 0.06 0.67 0.83 -25.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.1844 0.146 0.1463 0.1185 0.1282 0.1297 8.50%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.125 0.165 0.20 0.215 0.235 0.31 0.44 -
P/RPS 5.16 5.30 2.33 2.77 8.36 4.14 4.54 2.15%
P/EPS 114.93 55.00 40.82 -22.40 261.11 24.03 25.29 28.67%
EY 0.87 1.82 2.45 -4.47 0.38 4.16 3.95 -22.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.94 1.33 1.25 1.23 1.26 1.62 -11.27%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 22/02/17 29/02/16 27/02/15 27/02/14 04/03/13 28/02/12 -
Price 0.115 0.185 0.17 0.23 0.24 0.29 0.52 -
P/RPS 4.75 5.95 1.98 2.96 8.54 3.87 5.37 -2.02%
P/EPS 105.74 61.67 34.69 -23.96 266.67 22.48 29.89 23.41%
EY 0.95 1.62 2.88 -4.17 0.38 4.45 3.35 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.06 1.13 1.33 1.26 1.18 1.91 -14.99%

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