[DIGISTA] YoY Annualized Quarter Result on 30-Jun-2012 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -17.94%
YoY- -50.73%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 170,458 59,906 64,074 70,778 101,321 87,672 46,972 23.95%
PBT 9,786 5,153 8,542 13,964 26,592 3,553 978 46.76%
Tax -4,294 -1,881 -1,517 -4,374 -6,568 -757 -284 57.21%
NP 5,492 3,272 7,025 9,589 20,024 2,796 694 41.14%
-
NP to SH 4,686 3,332 7,064 9,865 20,024 2,796 694 37.46%
-
Tax Rate 43.88% 36.50% 17.76% 31.32% 24.70% 21.31% 29.04% -
Total Cost 164,966 56,634 57,049 61,189 81,297 84,876 46,277 23.58%
-
Net Worth 85,912 74,326 65,369 0 44,401 26,382 26,876 21.36%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 85,912 74,326 65,369 0 44,401 26,382 26,876 21.36%
NOSH 456,493 378,636 275,937 224,893 197,865 179,230 179,655 16.80%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.22% 5.46% 10.96% 13.55% 19.76% 3.19% 1.48% -
ROE 5.46% 4.48% 10.81% 0.00% 45.10% 10.60% 2.58% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 37.34 15.82 23.22 31.47 51.21 48.92 26.15 6.11%
EPS 1.03 0.88 2.56 4.39 10.12 1.56 0.39 17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 0.1963 0.2369 0.00 0.2244 0.1472 0.1496 3.89%
Adjusted Per Share Value based on latest NOSH - 224,032
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.69 12.54 13.41 14.82 21.21 18.36 9.83 23.96%
EPS 0.98 0.70 1.48 2.07 4.19 0.59 0.15 36.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.1556 0.1369 0.00 0.093 0.0552 0.0563 21.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.205 0.30 0.285 0.46 0.50 0.12 0.07 -
P/RPS 0.55 1.90 1.23 1.46 0.98 0.25 0.27 12.58%
P/EPS 19.97 34.09 11.13 10.49 4.94 7.69 18.10 1.65%
EY 5.01 2.93 8.98 9.54 20.24 13.00 5.52 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.53 1.20 0.00 2.23 0.82 0.47 15.04%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 16/08/12 23/08/11 29/11/10 25/08/09 -
Price 0.195 0.30 0.27 0.41 0.44 0.14 0.08 -
P/RPS 0.52 1.90 1.16 1.30 0.86 0.29 0.31 8.99%
P/EPS 18.99 34.09 10.55 9.35 4.35 8.97 20.69 -1.41%
EY 5.26 2.93 9.48 10.70 23.00 11.14 4.83 1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.53 1.14 0.00 1.96 0.95 0.53 11.88%

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