[DIGISTA] YoY Cumulative Quarter Result on 31-Mar-2012 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 52.52%
YoY- -33.34%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 83,869 27,610 36,833 39,723 51,136 29,774 20,281 26.67%
PBT 3,121 2,203 5,910 8,356 12,297 1,364 418 39.78%
Tax -732 -1,041 -764 -2,345 -3,280 -410 -152 29.93%
NP 2,389 1,162 5,146 6,011 9,017 954 266 44.15%
-
NP to SH 2,619 1,165 5,175 6,011 9,017 954 266 46.37%
-
Tax Rate 23.45% 47.25% 12.93% 28.06% 26.67% 30.06% 36.36% -
Total Cost 81,480 26,448 31,687 33,712 42,119 28,820 20,015 26.34%
-
Net Worth 85,553 80,509 62,445 63,261 38,625 27,489 26,280 21.72%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 85,553 80,509 62,445 63,261 38,625 27,489 26,280 21.72%
NOSH 459,473 416,071 246,428 225,131 192,260 176,666 177,333 17.18%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.85% 4.21% 13.97% 15.13% 17.63% 3.20% 1.31% -
ROE 3.06% 1.45% 8.29% 9.50% 23.34% 3.47% 1.01% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.25 6.64 14.95 17.64 26.60 16.85 11.44 8.09%
EPS 0.57 0.28 2.10 2.67 4.69 0.54 0.15 24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1862 0.1935 0.2534 0.281 0.2009 0.1556 0.1482 3.87%
Adjusted Per Share Value based on latest NOSH - 225,108
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.60 5.80 7.73 8.34 10.73 6.25 4.26 26.65%
EPS 0.55 0.24 1.09 1.26 1.89 0.20 0.06 44.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.169 0.1311 0.1328 0.0811 0.0577 0.0552 21.71%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.22 0.225 0.245 0.50 0.31 0.15 0.05 -
P/RPS 1.21 3.39 1.64 2.83 1.17 0.89 0.44 18.35%
P/EPS 38.60 80.36 11.67 18.73 6.61 27.78 33.33 2.47%
EY 2.59 1.24 8.57 5.34 15.13 3.60 3.00 -2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.16 0.97 1.78 1.54 0.96 0.34 23.03%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 02/06/15 28/05/14 30/05/13 28/05/12 16/05/11 17/05/10 27/05/09 -
Price 0.225 0.30 0.305 0.47 0.45 0.13 0.07 -
P/RPS 1.23 4.52 2.04 2.66 1.69 0.77 0.61 12.39%
P/EPS 39.47 107.14 14.52 17.60 9.59 24.07 46.67 -2.75%
EY 2.53 0.93 6.89 5.68 10.42 4.15 2.14 2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.55 1.20 1.67 2.24 0.84 0.47 17.06%

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