[DIGISTA] YoY Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 2.38%
YoY- -28.4%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 132,299 127,844 44,930 48,056 53,084 75,991 65,754 12.34%
PBT 8,816 7,340 3,865 6,407 10,473 19,944 2,665 22.04%
Tax -1,433 -3,221 -1,411 -1,138 -3,281 -4,926 -568 16.65%
NP 7,383 4,119 2,454 5,269 7,192 15,018 2,097 23.31%
-
NP to SH 13,706 3,515 2,499 5,298 7,399 15,018 2,097 36.69%
-
Tax Rate 16.25% 43.88% 36.51% 17.76% 31.33% 24.70% 21.31% -
Total Cost 124,916 123,725 42,476 42,787 45,892 60,973 63,657 11.87%
-
Net Worth 81,432 85,912 74,326 65,369 0 44,401 26,382 20.64%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 81,432 85,912 74,326 65,369 0 44,401 26,382 20.64%
NOSH 472,620 456,493 378,636 275,937 224,893 197,865 179,230 17.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.58% 3.22% 5.46% 10.96% 13.55% 19.76% 3.19% -
ROE 16.83% 4.09% 3.36% 8.10% 0.00% 33.82% 7.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.99 28.01 11.87 17.42 23.60 38.41 36.69 -4.40%
EPS 2.90 0.77 0.66 1.92 3.29 7.59 1.17 16.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.1882 0.1963 0.2369 0.00 0.2244 0.1472 2.65%
Adjusted Per Share Value based on latest NOSH - 303,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.70 26.77 9.41 10.06 11.11 15.91 13.77 12.34%
EPS 2.87 0.74 0.52 1.11 1.55 3.14 0.44 36.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1705 0.1799 0.1556 0.1369 0.00 0.093 0.0552 20.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.16 0.205 0.30 0.285 0.46 0.50 0.12 -
P/RPS 0.57 0.73 2.53 1.64 1.95 1.30 0.33 9.52%
P/EPS 5.52 26.62 45.45 14.84 13.98 6.59 10.26 -9.80%
EY 18.13 3.76 2.20 6.74 7.15 15.18 9.75 10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.09 1.53 1.20 0.00 2.23 0.82 2.11%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 29/08/14 30/08/13 16/08/12 23/08/11 29/11/10 -
Price 0.155 0.195 0.30 0.27 0.41 0.44 0.14 -
P/RPS 0.55 0.70 2.53 1.55 1.74 1.15 0.38 6.35%
P/EPS 5.34 25.32 45.45 14.06 12.46 5.80 11.97 -12.57%
EY 18.71 3.95 2.20 7.11 8.02 17.25 8.36 14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 1.53 1.14 0.00 1.96 0.95 -0.89%

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