[DIGISTA] QoQ TTM Result on 31-Mar-2014 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -7.64%
YoY- -366.27%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 128,371 105,410 45,163 39,065 37,997 48,288 60,864 64.24%
PBT -16,788 -11,720 -14,410 -15,574 -15,303 -11,867 5,890 -
Tax -1,814 -1,814 156 151 963 428 -1,891 -2.72%
NP -18,602 -13,534 -14,254 -15,423 -14,340 -11,439 3,999 -
-
NP to SH -9,513 -5,386 -13,625 -14,807 -13,756 -10,826 4,017 -
-
Tax Rate - - - - - - 32.11% -
Total Cost 146,973 118,944 59,417 54,488 52,337 59,727 56,865 88.00%
-
Net Worth 69,355 74,886 39,676 62,196 56,209 83,563 72,017 -2.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 69,355 74,886 39,676 62,196 56,209 83,563 72,017 -2.47%
NOSH 402,291 421,657 202,121 321,428 294,444 439,346 303,999 20.47%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -14.49% -12.84% -31.56% -39.48% -37.74% -23.69% 6.57% -
ROE -13.72% -7.19% -34.34% -23.81% -24.47% -12.96% 5.58% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.91 25.00 22.34 12.15 12.90 10.99 20.02 36.33%
EPS -2.36 -1.28 -6.74 -4.61 -4.67 -2.46 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1776 0.1963 0.1935 0.1909 0.1902 0.2369 -19.04%
Adjusted Per Share Value based on latest NOSH - 321,428
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.88 22.07 9.46 8.18 7.96 10.11 12.74 64.27%
EPS -1.99 -1.13 -2.85 -3.10 -2.88 -2.27 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1452 0.1568 0.0831 0.1302 0.1177 0.175 0.1508 -2.48%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.215 0.30 0.30 0.225 0.235 0.29 0.285 -
P/RPS 0.67 1.20 1.34 1.85 1.82 2.64 1.42 -39.30%
P/EPS -9.09 -23.49 -4.45 -4.88 -5.03 -11.77 21.57 -
EY -11.00 -4.26 -22.47 -20.47 -19.88 -8.50 4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.69 1.53 1.16 1.23 1.52 1.20 2.75%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 01/12/14 29/08/14 28/05/14 27/02/14 25/11/13 30/08/13 -
Price 0.23 0.225 0.30 0.30 0.24 0.265 0.27 -
P/RPS 0.72 0.90 1.34 2.47 1.86 2.41 1.35 -34.15%
P/EPS -9.73 -17.61 -4.45 -6.51 -5.14 -10.75 20.43 -
EY -10.28 -5.68 -22.47 -15.36 -19.47 -9.30 4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.27 1.53 1.55 1.26 1.39 1.14 10.79%

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