[DIGISTA] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -27.06%
YoY- -340.91%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 143,343 178,957 128,371 37,997 62,512 92,208 100,063 6.16%
PBT 11,970 -17,735 -16,788 -15,303 8,184 25,287 12,710 -0.99%
Tax -2,490 -1,447 -1,814 963 -2,828 -6,344 -4,465 -9.26%
NP 9,480 -19,182 -18,602 -14,340 5,356 18,943 8,245 2.35%
-
NP to SH 12,258 -10,133 -9,513 -13,756 5,710 19,092 8,245 6.82%
-
Tax Rate 20.80% - - - 34.56% 25.09% 35.13% -
Total Cost 133,863 198,139 146,973 52,337 57,156 73,265 91,818 6.47%
-
Net Worth 87,458 69,214 69,355 56,209 60,779 61,515 34,144 16.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 87,458 69,214 69,355 56,209 60,779 61,515 34,144 16.95%
NOSH 500,333 460,204 402,291 294,444 247,674 226,494 186,890 17.81%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.61% -10.72% -14.49% -37.74% 8.57% 20.54% 8.24% -
ROE 14.02% -14.64% -13.72% -24.47% 9.39% 31.04% 24.15% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.65 38.89 31.91 12.90 25.24 40.71 53.54 -9.88%
EPS 2.45 -2.20 -2.36 -4.67 2.31 8.43 4.41 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1504 0.1724 0.1909 0.2454 0.2716 0.1827 -0.73%
Adjusted Per Share Value based on latest NOSH - 294,444
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.09 37.56 26.94 7.98 13.12 19.35 21.00 6.17%
EPS 2.57 -2.13 -2.00 -2.89 1.20 4.01 1.73 6.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1453 0.1456 0.118 0.1276 0.1291 0.0717 16.94%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.165 0.20 0.215 0.235 0.31 0.44 0.14 -
P/RPS 0.58 0.51 0.67 1.82 1.23 1.08 0.26 14.29%
P/EPS 6.73 -9.08 -9.09 -5.03 13.45 5.22 3.17 13.35%
EY 14.85 -11.01 -11.00 -19.88 7.44 19.16 31.51 -11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.33 1.25 1.23 1.26 1.62 0.77 3.37%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 29/02/16 27/02/15 27/02/14 04/03/13 28/02/12 25/02/11 -
Price 0.185 0.17 0.23 0.24 0.29 0.52 0.22 -
P/RPS 0.65 0.44 0.72 1.86 1.15 1.28 0.41 7.97%
P/EPS 7.55 -7.72 -9.73 -5.14 12.58 6.17 4.99 7.13%
EY 13.24 -12.95 -10.28 -19.47 7.95 16.21 20.05 -6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.33 1.26 1.18 1.91 1.20 -2.04%

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