[DIGISTA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 113.46%
YoY- 158.39%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 167,269 132,299 81,162 39,493 133,923 127,844 83,869 58.24%
PBT 9,128 8,816 2,910 1,483 -24,464 7,340 3,121 104.11%
Tax -2,677 -1,433 -495 -193 -1,308 -3,221 -732 136.80%
NP 6,451 7,383 2,415 1,290 -25,772 4,119 2,389 93.56%
-
NP to SH 13,012 13,706 6,775 2,255 -16,756 3,515 2,619 190.31%
-
Tax Rate 29.33% 16.25% 17.01% 13.01% - 43.88% 23.45% -
Total Cost 160,818 124,916 78,747 38,203 159,695 123,725 81,480 57.15%
-
Net Worth 82,386 81,432 72,831 69,214 66,790 85,912 85,553 -2.47%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 82,386 81,432 72,831 69,214 66,790 85,912 85,553 -2.47%
NOSH 480,669 472,620 457,770 460,204 459,039 456,493 459,473 3.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.86% 5.58% 2.98% 3.27% -19.24% 3.22% 2.85% -
ROE 15.79% 16.83% 9.30% 3.26% -25.09% 4.09% 3.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.80 27.99 17.73 8.58 29.17 28.01 18.25 53.59%
EPS 2.71 2.90 1.48 0.49 -3.70 0.77 0.57 181.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.1723 0.1591 0.1504 0.1455 0.1882 0.1862 -5.35%
Adjusted Per Share Value based on latest NOSH - 460,204
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.02 27.70 16.99 8.27 28.04 26.77 17.56 58.23%
EPS 2.72 2.87 1.42 0.47 -3.51 0.74 0.55 189.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.1705 0.1525 0.1449 0.1398 0.1799 0.1791 -2.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.16 0.16 0.17 0.20 0.20 0.205 0.22 -
P/RPS 0.46 0.57 0.96 2.33 0.69 0.73 1.21 -47.42%
P/EPS 5.91 5.52 11.49 40.82 -5.48 26.62 38.60 -71.28%
EY 16.92 18.13 8.71 2.45 -18.25 3.76 2.59 248.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.07 1.33 1.37 1.09 1.18 -14.63%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 25/08/16 27/05/16 29/02/16 30/11/15 28/08/15 02/06/15 -
Price 0.185 0.155 0.18 0.17 0.20 0.195 0.225 -
P/RPS 0.53 0.55 1.02 1.98 0.69 0.70 1.23 -42.86%
P/EPS 6.83 5.34 12.16 34.69 -5.48 25.32 39.47 -68.84%
EY 14.63 18.71 8.22 2.88 -18.25 3.95 2.53 221.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.90 1.13 1.13 1.37 1.04 1.21 -7.27%

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