[DIGISTA] YoY TTM 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- -369.5%
YoY- -265.89%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 167,269 170,699 105,410 48,288 65,893 97,829 89,959 10.88%
PBT 9,128 -24,021 -11,720 -11,867 9,956 25,993 7,243 3.92%
Tax -2,677 -1,254 -1,814 428 -3,825 -6,543 -2,948 -1.59%
NP 6,451 -25,275 -13,534 -11,439 6,131 19,450 4,295 7.00%
-
NP to SH 13,012 -16,250 -5,386 -10,826 6,526 19,529 4,295 20.26%
-
Tax Rate 29.33% - - - 38.42% 25.17% 40.70% -
Total Cost 160,818 195,974 118,944 59,727 59,762 78,379 85,664 11.05%
-
Net Worth 94,269 67,349 74,886 83,563 52,955 55,751 29,637 21.24%
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 94,269 67,349 74,886 83,563 52,955 55,751 29,637 21.24%
NOSH 550,000 462,880 421,657 439,346 228,749 214,427 186,513 19.73%
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% -14.81% -12.84% -23.69% 9.30% 19.88% 4.77% -
ROE 13.80% -24.13% -7.19% -12.96% 12.32% 35.03% 14.49% -
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 30.41 36.88 25.00 10.99 28.81 45.62 48.23 -7.39%
EPS 2.37 -3.51 -1.28 -2.46 2.85 9.11 2.30 0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.1455 0.1776 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 35.74 22.07 10.11 13.80 20.48 18.83 10.88%
EPS 2.72 -3.40 -1.13 -2.27 1.37 4.09 0.90 20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1974 0.141 0.1568 0.175 0.1109 0.1167 0.062 21.26%
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 0.53 0.54 1.20 2.64 1.32 0.90 0.29 10.56%
P/EPS 6.76 -5.70 -23.49 -11.77 13.32 4.50 6.08 1.78%
EY 14.79 -17.55 -4.26 -8.50 7.51 22.21 16.45 -1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.37 1.69 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 0.61 0.54 0.90 2.41 1.22 1.03 0.29 13.18%
P/EPS 7.82 -5.70 -17.61 -10.75 12.27 5.16 6.08 4.27%
EY 12.79 -17.55 -5.68 -9.30 8.15 19.38 16.45 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.37 1.27 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