[DIGISTA] YoY Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -253.26%
YoY- -283.15%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 167,269 133,923 109,710 48,289 65,893 97,829 73,288 14.72%
PBT 9,128 -24,464 -11,348 -11,868 9,956 25,992 7,242 3.92%
Tax -2,677 -1,308 -2,428 429 -3,826 -6,543 -2,948 -1.59%
NP 6,451 -25,772 -13,776 -11,439 6,130 19,449 4,294 7.01%
-
NP to SH 13,012 -16,756 -5,648 -10,826 5,911 19,528 4,294 20.27%
-
Tax Rate 29.33% - - - 38.43% 25.17% 40.71% -
Total Cost 160,818 159,695 123,486 59,728 59,763 78,380 68,994 15.13%
-
Net Worth 82,386 66,790 70,291 56,106 52,228 52,479 28,909 19.05%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 82,386 66,790 70,291 56,106 52,228 52,479 28,909 19.05%
NOSH 480,669 459,039 390,289 294,986 225,610 201,846 181,938 17.55%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.86% -19.24% -12.56% -23.69% 9.30% 19.88% 5.86% -
ROE 15.79% -25.09% -8.04% -19.30% 11.32% 37.21% 14.85% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.80 29.17 28.11 16.37 29.21 48.47 40.28 -2.40%
EPS 2.71 -3.70 -1.46 -3.67 2.62 9.67 2.36 2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.1455 0.1801 0.1902 0.2315 0.26 0.1589 1.26%
Adjusted Per Share Value based on latest NOSH - 439,346
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.02 28.04 22.97 10.11 13.80 20.48 15.34 14.73%
EPS 2.72 -3.51 -1.18 -2.27 1.24 4.09 0.90 20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.1398 0.1472 0.1175 0.1093 0.1099 0.0605 19.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.16 0.20 0.30 0.29 0.38 0.41 0.14 -
P/RPS 0.46 0.69 1.07 1.77 1.30 0.85 0.35 4.65%
P/EPS 5.91 -5.48 -20.73 -7.90 14.50 4.24 5.93 -0.05%
EY 16.92 -18.25 -4.82 -12.66 6.89 23.60 16.86 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.37 1.67 1.52 1.64 1.58 0.88 0.92%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 30/11/15 01/12/14 25/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.185 0.20 0.225 0.265 0.35 0.47 0.14 -
P/RPS 0.53 0.69 0.80 1.62 1.20 0.97 0.35 7.15%
P/EPS 6.83 -5.48 -15.55 -7.22 13.36 4.86 5.93 2.38%
EY 14.63 -18.25 -6.43 -13.85 7.49 20.58 16.86 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.37 1.25 1.39 1.51 1.81 0.88 3.46%

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