[DIGISTA] YoY TTM Result on 31-Dec-2011 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -2.24%
YoY- 131.56%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 128,371 37,997 62,512 92,208 100,063 49,456 49,029 17.39%
PBT -16,788 -15,303 8,184 25,287 12,710 1,573 907 -
Tax -1,814 963 -2,828 -6,344 -4,465 -545 -194 45.12%
NP -18,602 -14,340 5,356 18,943 8,245 1,028 713 -
-
NP to SH -9,513 -13,756 5,710 19,092 8,245 1,028 713 -
-
Tax Rate - - 34.56% 25.09% 35.13% 34.65% 21.39% -
Total Cost 146,973 52,337 57,156 73,265 91,818 48,428 48,316 20.36%
-
Net Worth 69,355 56,209 60,779 61,515 34,144 27,212 25,583 18.07%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 69,355 56,209 60,779 61,515 34,144 27,212 25,583 18.07%
NOSH 402,291 294,444 247,674 226,494 186,890 177,857 173,333 15.05%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -14.49% -37.74% 8.57% 20.54% 8.24% 2.08% 1.45% -
ROE -13.72% -24.47% 9.39% 31.04% 24.15% 3.78% 2.79% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 31.91 12.90 25.24 40.71 53.54 27.81 28.29 2.02%
EPS -2.36 -4.67 2.31 8.43 4.41 0.58 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1909 0.2454 0.2716 0.1827 0.153 0.1476 2.62%
Adjusted Per Share Value based on latest NOSH - 226,494
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.94 7.98 13.12 19.35 21.00 10.38 10.29 17.39%
EPS -2.00 -2.89 1.20 4.01 1.73 0.22 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.118 0.1276 0.1291 0.0717 0.0571 0.0537 18.07%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.215 0.235 0.31 0.44 0.14 0.11 0.06 -
P/RPS 0.67 1.82 1.23 1.08 0.26 0.40 0.21 21.32%
P/EPS -9.09 -5.03 13.45 5.22 3.17 19.03 14.59 -
EY -11.00 -19.88 7.44 19.16 31.51 5.25 6.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.23 1.26 1.62 0.77 0.72 0.41 20.40%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 04/03/13 28/02/12 25/02/11 24/02/10 27/02/09 -
Price 0.23 0.24 0.29 0.52 0.22 0.14 0.05 -
P/RPS 0.72 1.86 1.15 1.28 0.41 0.50 0.18 25.97%
P/EPS -9.73 -5.14 12.58 6.17 4.99 24.22 12.16 -
EY -10.28 -19.47 7.95 16.21 20.05 4.13 8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.26 1.18 1.91 1.20 0.92 0.34 25.51%

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