[DIGISTA] YoY TTM 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- -12.93%
YoY- 34.52%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 161,669 39,065 63,003 86,416 111,321 53,877 50,724 21.30%
PBT -10,802 -15,574 7,509 22,053 18,175 2,027 967 -
Tax -1,505 151 -2,244 -5,608 -5,818 -653 -268 33.30%
NP -12,307 -15,423 5,265 16,445 12,357 1,374 699 -
-
NP to SH -3,932 -14,807 5,561 16,623 12,357 1,374 699 -
-
Tax Rate - - 29.88% 25.43% 32.01% 32.22% 27.71% -
Total Cost 173,976 54,488 57,738 69,971 98,964 52,503 50,025 23.07%
-
Net Worth 86,197 62,196 62,580 63,255 39,736 27,349 27,417 21.02%
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 86,197 62,196 62,580 63,255 39,736 27,349 27,417 21.02%
NOSH 462,928 321,428 246,962 225,108 197,792 175,769 185,000 16.50%
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 -7.61% -39.48% 8.36% 19.03% 11.10% 2.55% 1.38% -
ROE -4.56% -23.81% 8.89% 26.28% 31.10% 5.02% 2.55% -
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 34.92 12.15 25.51 38.39 56.28 30.65 27.42 4.11%
EPS -0.85 -4.61 2.25 7.38 6.25 0.78 0.38 -
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 33.85 8.18 13.19 18.09 23.31 11.28 10.62 21.30%
EPS -0.82 -3.10 1.16 3.48 2.59 0.29 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.1302 0.131 0.1324 0.0832 0.0573 0.0574 21.02%
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 0.63 1.85 0.96 1.30 0.55 0.49 0.18 23.20%
P/EPS -25.90 -4.88 10.88 6.77 4.96 19.19 13.23 -
EY -3.86 -20.47 9.19 14.77 20.15 5.21 7.56 -
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 0.64 2.47 1.20 1.22 0.80 0.42 0.26 16.19%
P/EPS -26.49 -6.51 13.54 6.36 7.20 16.63 18.53 -
EY -3.78 -15.36 7.38 15.71 13.88 6.01 5.40 -
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