[DIGISTA] QoQ Annualized Quarter 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- 109.79%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 109,710 59,906 55,220 33,096 48,289 64,074 73,666 30.38%
PBT -11,348 5,153 4,406 1,060 -11,868 8,542 11,820 -
Tax -2,428 -1,881 -2,082 0 429 -1,517 -1,528 36.13%
NP -13,776 3,272 2,324 1,060 -11,439 7,025 10,292 -
-
NP to SH -5,648 3,332 2,330 1,060 -10,826 7,064 10,350 -
-
Tax Rate - 36.50% 47.25% 0.00% - 17.76% 12.93% -
Total Cost 123,486 56,634 52,896 32,036 59,728 57,049 63,374 55.94%
-
Net Worth 70,291 74,326 80,509 56,209 56,106 65,369 62,445 8.20%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 70,291 74,326 80,509 56,209 56,106 65,369 62,445 8.20%
NOSH 390,289 378,636 416,071 294,444 294,986 275,937 246,428 35.83%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -12.56% 5.46% 4.21% 3.20% -23.69% 10.96% 13.97% -
ROE -8.04% 4.48% 2.89% 1.89% -19.30% 10.81% 16.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.11 15.82 13.27 11.24 16.37 23.22 29.89 -4.00%
EPS -1.46 0.88 0.56 0.36 -3.67 2.56 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.1963 0.1935 0.1909 0.1902 0.2369 0.2534 -20.34%
Adjusted Per Share Value based on latest NOSH - 294,444
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.97 12.54 11.56 6.93 10.11 13.41 15.42 30.40%
EPS -1.18 0.70 0.49 0.22 -2.27 1.48 2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.1556 0.1686 0.1177 0.1175 0.1369 0.1307 8.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.30 0.30 0.225 0.235 0.29 0.285 0.245 -
P/RPS 1.07 1.90 1.70 2.09 1.77 1.23 0.82 19.39%
P/EPS -20.73 34.09 40.18 65.28 -7.90 11.13 5.83 -
EY -4.82 2.93 2.49 1.53 -12.66 8.98 17.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.53 1.16 1.23 1.52 1.20 0.97 43.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 01/12/14 29/08/14 28/05/14 27/02/14 25/11/13 30/08/13 30/05/13 -
Price 0.225 0.30 0.30 0.24 0.265 0.27 0.305 -
P/RPS 0.80 1.90 2.26 2.14 1.62 1.16 1.02 -14.94%
P/EPS -15.55 34.09 53.57 66.67 -7.22 10.55 7.26 -
EY -6.43 2.93 1.87 1.50 -13.85 9.48 13.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.53 1.55 1.26 1.39 1.14 1.20 2.75%

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