[DIGISTA] YoY Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -173.51%
YoY- -1557.36%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 61,168 62,268 157,972 124,940 33,096 74,260 87,784 -5.83%
PBT 5,284 17,300 5,932 -19,212 1,060 14,804 21,892 -21.07%
Tax -356 -24 -772 0 0 -2,140 -6,128 -37.73%
NP 4,928 17,276 5,160 -19,212 1,060 12,664 15,764 -17.60%
-
NP to SH 2,748 6,004 9,020 -15,448 1,060 12,780 15,764 -25.23%
-
Tax Rate 6.74% 0.14% 13.01% - 0.00% 14.46% 27.99% -
Total Cost 56,240 44,992 152,812 144,152 32,036 61,596 72,020 -4.03%
-
Net Worth 100,435 87,458 69,214 69,355 56,209 60,779 61,515 8.50%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 100,435 87,458 69,214 69,355 56,209 60,779 61,515 8.50%
NOSH 658,339 500,333 460,204 402,291 294,444 247,674 226,494 19.44%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.06% 27.74% 3.27% -15.38% 3.20% 17.05% 17.96% -
ROE 2.74% 6.86% 13.03% -22.27% 1.89% 21.03% 25.63% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.68 12.45 34.33 31.06 11.24 29.98 38.76 -20.62%
EPS 0.44 1.20 1.96 -3.84 0.36 5.16 6.96 -36.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.1748 0.1504 0.1724 0.1909 0.2454 0.2716 -8.52%
Adjusted Per Share Value based on latest NOSH - 402,291
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.81 13.04 33.07 26.16 6.93 15.55 18.38 -5.83%
EPS 0.58 1.26 1.89 -3.23 0.22 2.68 3.30 -25.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2103 0.1831 0.1449 0.1452 0.1177 0.1272 0.1288 8.50%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.125 0.165 0.20 0.215 0.235 0.31 0.44 -
P/RPS 1.29 1.33 0.58 0.69 2.09 1.03 1.14 2.07%
P/EPS 28.73 13.75 10.20 -5.60 65.28 6.01 6.32 28.67%
EY 3.48 7.27 9.80 -17.86 1.53 16.65 15.82 -22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.94 1.33 1.25 1.23 1.26 1.62 -11.27%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 22/02/17 29/02/16 27/02/15 27/02/14 04/03/13 28/02/12 -
Price 0.115 0.185 0.17 0.23 0.24 0.29 0.52 -
P/RPS 1.19 1.49 0.50 0.74 2.14 0.97 1.34 -1.95%
P/EPS 26.43 15.42 8.67 -5.99 66.67 5.62 7.47 23.41%
EY 3.78 6.49 11.53 -16.70 1.50 17.79 13.38 -18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.06 1.13 1.33 1.26 1.18 1.91 -14.99%

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