[DIGISTA] YoY Cumulative Quarter Result on 30-Jun-2016 [#3]

Stock

[DIGISTA] DIGISTAR CORPORATION BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

30-Jun-2016 [#3]

Profit Trend

QoQ- 102.3%

YoY- 289.93%

Quarter Report

DCB 30 06 2016-Q3-2016.pdf

Latest QR

Upcoming QR

DIGISTA's Result

DIGISTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	38,320	42,836	43,088	132,299	127,844	44,930	48,056	-3.70%
YoY %	-10.54%	-0.58%	-67.43%	3.48%	184.54%	-6.50%	-	-
Horiz. %	79.74%	89.14%	89.66%	275.30%	266.03%	93.50%	100.00%	-
PBT	298	-1,448	1,114	8,816	7,340	3,865	6,407	-40.01%
YoY %	120.58%	-229.98%	-87.36%	20.11%	89.91%	-39.68%	-	-
Horiz. %	4.65%	-22.60%	17.39%	137.60%	114.56%	60.32%	100.00%	-
Tax	-106	-137	-389	-1,433	-3,221	-1,411	-1,138	-32.66%
YoY %	22.63%	64.78%	72.85%	55.51%	-128.28%	-23.99%	-	-
Horiz. %	9.31%	12.04%	34.18%	125.92%	283.04%	123.99%	100.00%	-
NP	192	-1,585	725	7,383	4,119	2,454	5,269	-42.40%
YoY %	112.11%	-318.62%	-90.18%	79.24%	67.85%	-53.43%	-	-
Horiz. %	3.64%	-30.08%	13.76%	140.12%	78.17%	46.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,375	-1,660	-4,490	13,706	3,515	2,499	5,298	-
YoY %	-43.07%	63.03%	-132.76%	289.93%	40.66%	-52.83%	-	-
Horiz. %	-44.83%	-31.33%	-84.75%	258.70%	66.35%	47.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.57%	-	34.92%	16.25%	43.88%	36.51%	17.76%	-
YoY %	0.00%	-	114.89%	-62.97%	20.19%	105.57%	-	-
Horiz. %	200.28%	-	196.62%	91.50%	247.07%	205.57%	100.00%	-
Total Cost	38,128	44,421	42,363	124,916	123,725	42,476	42,787	-1.90%
YoY %	-14.17%	4.86%	-66.09%	0.96%	191.28%	-0.73%	-	-
Horiz. %	89.11%	103.82%	99.01%	291.95%	289.16%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,225	9,828,768	93,206	81,432	85,912	74,326	65,369	-1.08%
YoY %	-99.38%	10,445.21%	14.46%	-5.21%	15.59%	13.70%	-	-
Horiz. %	93.66%	15,035.82%	142.58%	124.57%	131.43%	113.70%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	61,225	9,828,768	93,206	81,432	85,912	74,326	65,369	-1.08%
YoY %	-99.38%	10,445.21%	14.46%	-5.21%	15.59%	13.70%	-	-
Horiz. %	93.66%	15,035.82%	142.58%	124.57%	131.43%	113.70%	100.00%	-
NOSH	658,339	658,339	599,160	472,620	456,493	378,636	275,937	15.58%
YoY %	0.00%	9.88%	26.77%	3.53%	20.56%	37.22%	-	-
Horiz. %	238.58%	238.58%	217.14%	171.28%	165.43%	137.22%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	0.50%	-3.70%	1.68%	5.58%	3.22%	5.46%	10.96%	-
YoY %	113.51%	-320.24%	-69.89%	73.29%	-41.03%	-50.18%	-	-
Horiz. %	4.56%	-33.76%	15.33%	50.91%	29.38%	49.82%	100.00%	-
ROE	-3.88%	-0.02%	-4.82%	16.83%	4.09%	3.36%	8.10%	-
YoY %	-19,300.00%	99.59%	-128.64%	311.49%	21.73%	-58.52%	-	-
Horiz. %	-47.90%	-0.25%	-59.51%	207.78%	50.49%	41.48%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	5.82	6.78	7.28	27.99	28.01	11.87	17.42	-16.69%
YoY %	-14.16%	-6.87%	-73.99%	-0.07%	135.97%	-31.86%	-	-
Horiz. %	33.41%	38.92%	41.79%	160.68%	160.79%	68.14%	100.00%	-
EPS	-0.36	-0.26	-0.81	2.90	0.77	0.66	1.92	-
YoY %	-38.46%	67.90%	-127.93%	276.62%	16.67%	-65.62%	-	-
Horiz. %	-18.75%	-13.54%	-42.19%	151.04%	40.10%	34.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.093	15.56	0.1575	0.1723	0.1882	0.1963	0.2369	-14.42%
YoY %	-99.40%	9,779.37%	-8.59%	-8.45%	-4.13%	-17.14%	-	-
Horiz. %	39.26%	6,568.17%	66.48%	72.73%	79.44%	82.86%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 502,246
RPS	8.02	8.97	9.02	27.70	26.77	9.41	10.06	-3.70%
YoY %	-10.59%	-0.55%	-67.44%	3.47%	184.48%	-6.46%	-	-
Horiz. %	79.72%	89.17%	89.66%	275.35%	266.10%	93.54%	100.00%	-
EPS	-0.50	-0.35	-0.94	2.87	0.74	0.52	1.11	-
YoY %	-42.86%	62.77%	-132.75%	287.84%	42.31%	-53.15%	-	-
Horiz. %	-45.05%	-31.53%	-84.68%	258.56%	66.67%	46.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1282	20.5777	0.1951	0.1705	0.1799	0.1556	0.1369	-1.08%
YoY %	-99.38%	10,447.26%	14.43%	-5.23%	15.62%	13.66%	-	-
Horiz. %	93.64%	15,031.19%	142.51%	124.54%	131.41%	113.66%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.045	0.085	0.165	0.16	0.205	0.30	0.285	-
P/RPS	0.77	1.25	2.27	0.57	0.73	2.53	1.64	-11.83%
YoY %	-38.40%	-44.93%	298.25%	-21.92%	-71.15%	54.27%	-	-
Horiz. %	46.95%	76.22%	138.41%	34.76%	44.51%	154.27%	100.00%	-
P/EPS	-12.47	-32.34	-21.75	5.52	26.62	45.45	14.84	-
YoY %	61.44%	-48.69%	-494.02%	-79.26%	-41.43%	206.27%	-	-
Horiz. %	-84.03%	-217.92%	-146.56%	37.20%	179.38%	306.27%	100.00%	-
EY	-8.02	-3.09	-4.60	18.13	3.76	2.20	6.74	-
YoY %	-159.55%	32.83%	-125.37%	382.18%	70.91%	-67.36%	-	-
Horiz. %	-118.99%	-45.85%	-68.25%	268.99%	55.79%	32.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.48	0.01	1.05	0.93	1.09	1.53	1.20	-14.15%
YoY %	4,700.00%	-99.05%	12.90%	-14.68%	-28.76%	27.50%	-	-
Horiz. %	40.00%	0.83%	87.50%	77.50%	90.83%	127.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	21/08/18	28/08/17	25/08/16	28/08/15	29/08/14	30/08/13	-
Price	0.055	0.085	0.165	0.155	0.195	0.30	0.27	-
P/RPS	0.94	1.25	2.27	0.55	0.70	2.53	1.55	-7.99%
YoY %	-24.80%	-44.93%	312.73%	-21.43%	-72.33%	63.23%	-	-
Horiz. %	60.65%	80.65%	146.45%	35.48%	45.16%	163.23%	100.00%	-
P/EPS	-15.25	-32.34	-21.75	5.34	25.32	45.45	14.06	-
YoY %	52.84%	-48.69%	-507.30%	-78.91%	-44.29%	223.26%	-	-
Horiz. %	-108.46%	-230.01%	-154.69%	37.98%	180.09%	323.26%	100.00%	-
EY	-6.56	-3.09	-4.60	18.71	3.95	2.20	7.11	-
YoY %	-112.30%	32.83%	-124.59%	373.67%	79.55%	-69.06%	-	-
Horiz. %	-92.26%	-43.46%	-64.70%	263.15%	55.56%	30.94%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.59	0.01	1.05	0.90	1.04	1.53	1.14	-10.39%
YoY %	5,800.00%	-99.05%	16.67%	-13.46%	-32.03%	34.21%	-	-
Horiz. %	51.75%	0.88%	92.11%	78.95%	91.23%	134.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos