[DIGISTA] YoY TTM Result on 30-Jun-2013 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -27.76%
YoY- -67.39%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 175,154 188,324 45,163 60,864 74,922 100,196 74,909 15.19%
PBT -22,545 -8,245 -14,410 5,890 16,522 24,522 3,012 -
Tax 534 -3,624 156 -1,891 -4,690 -7,306 -751 -
NP -22,011 -11,869 -14,254 3,999 11,832 17,216 2,261 -
-
NP to SH -6,059 -4,370 -13,625 4,017 12,317 17,216 2,261 -
-
Tax Rate - - - 32.11% 28.39% 29.79% 24.93% -
Total Cost 197,165 200,193 59,417 56,865 63,090 82,980 72,648 18.08%
-
Net Worth 86,537 88,751 39,676 72,017 0 46,765 27,137 21.30%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 86,537 88,751 39,676 72,017 0 46,765 27,137 21.30%
NOSH 502,246 471,578 202,121 303,999 224,032 208,402 184,354 18.16%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -12.57% -6.30% -31.56% 6.57% 15.79% 17.18% 3.02% -
ROE -7.00% -4.92% -34.34% 5.58% 0.00% 36.81% 8.33% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.87 39.93 22.34 20.02 33.44 48.08 40.63 -2.51%
EPS -1.21 -0.93 -6.74 1.32 5.50 8.26 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.1882 0.1963 0.2369 0.00 0.2244 0.1472 2.65%
Adjusted Per Share Value based on latest NOSH - 303,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 36.94 39.71 9.52 12.83 15.80 21.13 15.80 15.19%
EPS -1.28 -0.92 -2.87 0.85 2.60 3.63 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1872 0.0837 0.1519 0.00 0.0986 0.0572 21.31%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.16 0.205 0.30 0.285 0.46 0.50 0.12 -
P/RPS 0.46 0.51 1.34 1.42 1.38 1.04 0.30 7.37%
P/EPS -13.26 -22.12 -4.45 21.57 8.37 6.05 9.78 -
EY -7.54 -4.52 -22.47 4.64 11.95 16.52 10.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.09 1.53 1.20 0.00 2.23 0.82 2.11%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 29/08/14 30/08/13 16/08/12 23/08/11 29/11/10 -
Price 0.155 0.195 0.30 0.27 0.41 0.44 0.14 -
P/RPS 0.44 0.49 1.34 1.35 1.23 0.92 0.34 4.38%
P/EPS -12.85 -21.04 -4.45 20.43 7.46 5.33 11.42 -
EY -7.78 -4.75 -22.47 4.89 13.41 18.77 8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 1.53 1.14 0.00 1.96 0.95 -0.89%

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