[DIGISTA] QoQ Cumulative 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- 102.45%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative 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 44,930 27,610 8,274 48,289 48,056 36,833 106.87%
PBT -11,348 3,865 2,203 265 -11,868 6,407 5,910 -
Tax -2,428 -1,411 -1,041 0 429 -1,138 -764 116.00%
NP -13,776 2,454 1,162 265 -11,439 5,269 5,146 -
-
NP to SH -5,648 2,499 1,165 265 -10,826 5,298 5,175 -
-
Tax Rate - 36.51% 47.25% 0.00% - 17.76% 12.93% -
Total Cost 123,486 42,476 26,448 8,009 59,728 42,787 31,687 147.43%
-
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% 3.36% 1.45% 0.47% -19.30% 8.10% 8.29% -
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 11.87 6.64 2.81 16.37 17.42 14.95 52.28%
EPS -1.46 0.66 0.28 0.09 -3.67 1.92 2.10 -
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 9.41 5.78 1.73 10.11 10.06 7.71 106.91%
EPS -1.18 0.52 0.24 0.06 -2.27 1.11 1.08 -
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 2.53 3.39 8.36 1.77 1.64 1.64 -24.75%
P/EPS -20.73 45.45 80.36 261.11 -7.90 14.84 11.67 -
EY -4.82 2.20 1.24 0.38 -12.66 6.74 8.57 -
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 2.53 4.52 8.54 1.62 1.55 2.04 -46.39%
P/EPS -15.55 45.45 107.14 266.67 -7.22 14.06 14.52 -
EY -6.43 2.20 0.93 0.38 -13.85 7.11 6.89 -
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