[DIGISTA] QoQ Quarter Result on 2022-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 10,726 11,434 14,068 16,429 6,354 4,324 6,130 45.35% QoQ % -6.19% -18.72% -14.37% 158.56% 46.95% -29.46% - Horiz. % 174.98% 186.53% 229.49% 268.01% 103.65% 70.54% 100.00%
PBT 105 144 135 5 -820 -1,117 -20 - QoQ % -27.08% 6.67% 2,600.00% 100.61% 26.59% -5,485.00% - Horiz. % -525.00% -720.00% -675.00% -25.00% 4,100.00% 5,585.00% 100.00%
Tax -30 -28 -29 -2,588 0 0 0 - QoQ % -7.14% 3.45% 98.88% 0.00% 0.00% 0.00% - Horiz. % 1.16% 1.08% 1.12% 100.00% - - -
NP 75 116 106 -2,583 -820 -1,117 -20 - QoQ % -35.34% 9.43% 104.10% -215.00% 26.59% -5,485.00% - Horiz. % -375.00% -580.00% -530.00% 12,915.00% 4,100.00% 5,585.00% 100.00%
NP to SH -252 -26 -198 -2,013 -1,196 -1,525 -437 -30.79% QoQ % -869.23% 86.87% 90.16% -68.31% 21.57% -248.97% - Horiz. % 57.67% 5.95% 45.31% 460.64% 273.68% 348.97% 100.00%
Tax Rate 28.57 % 19.44 % 21.48 % 51,760.00 % - % - % - % - QoQ % 46.97% -9.50% -99.96% 0.00% 0.00% 0.00% - Horiz. % 0.06% 0.04% 0.04% 100.00% - - -
Total Cost 10,651 11,318 13,962 19,012 7,174 5,441 6,150 44.36% QoQ % -5.89% -18.94% -26.56% 165.01% 31.85% -11.53% - Horiz. % 173.19% 184.03% 227.02% 309.14% 116.65% 88.47% 100.00%
Net Worth 621 592 629 1,382 1,305 629 629 -0.81% QoQ % 4.98% -5.89% -54.48% 5.92% 107.40% 0.00% - Horiz. % 98.79% 94.11% 100.00% 219.68% 207.40% 100.00% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 621 592 629 1,382 1,305 629 629 -0.81% QoQ % 4.98% -5.89% -54.48% 5.92% 107.40% 0.00% - Horiz. % 98.79% 94.11% 100.00% 219.68% 207.40% 100.00% 100.00%
NOSH 414,494 394,846 349,636 813,269 725,141 1,048,916 1,048,916 -46.24% QoQ % 4.98% 12.93% -57.01% 12.15% -30.87% 0.00% - Horiz. % 39.52% 37.64% 33.33% 77.53% 69.13% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.70 % 1.01 % 0.75 % -15.72 % -12.91 % -25.83 % -0.33 % - QoQ % -30.69% 34.67% 104.77% -21.77% 50.02% -7,727.27% - Horiz. % -212.12% -306.06% -227.27% 4,763.64% 3,912.12% 7,827.27% 100.00%
ROE -40.53 % -4.39 % -31.46 % -145.60 % -91.63 % -242.31 % -69.44 % -30.23% QoQ % -823.23% 86.05% 78.39% -58.90% 62.18% -248.95% - Horiz. % 58.37% 6.32% 45.31% 209.68% 131.96% 348.95% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.59 2.90 4.02 2.02 0.88 0.41 0.58 171.92% QoQ % -10.69% -27.86% 99.01% 129.55% 114.63% -29.31% - Horiz. % 446.55% 500.00% 693.10% 348.28% 151.72% 70.69% 100.00%
EPS -0.06 -0.01 -0.06 -0.25 -0.16 -0.15 -0.04 31.13% QoQ % -500.00% 83.33% 76.00% -56.25% -6.67% -275.00% - Horiz. % 150.00% 25.00% 150.00% 625.00% 400.00% 375.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0015 0.0015 0.0018 0.0017 0.0018 0.0006 0.0006 84.51% QoQ % 0.00% -16.67% 5.88% -5.56% 200.00% 0.00% - Horiz. % 250.00% 250.00% 300.00% 283.33% 300.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 476,434 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.25 2.40 2.95 3.45 1.33 0.91 1.29 45.05% QoQ % -6.25% -18.64% -14.49% 159.40% 46.15% -29.46% - Horiz. % 174.42% 186.05% 228.68% 267.44% 103.10% 70.54% 100.00%
EPS -0.05 -0.01 -0.04 -0.42 -0.25 -0.32 -0.09 -32.49% QoQ % -400.00% 75.00% 90.48% -68.00% 21.87% -255.56% - Horiz. % 55.56% 11.11% 44.44% 466.67% 277.78% 355.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0013 0.0012 0.0013 0.0029 0.0027 0.0013 0.0013 - QoQ % 8.33% -7.69% -55.17% 7.41% 107.69% 0.00% - Horiz. % 100.00% 92.31% 100.00% 223.08% 207.69% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0750 0.0850 0.0700 0.0950 0.1000 0.0450 0.0600 -
P/RPS 2.90 2.94 1.74 4.70 11.41 10.92 10.27 -57.06% QoQ % -1.36% 68.97% -62.98% -58.81% 4.49% 6.33% - Horiz. % 28.24% 28.63% 16.94% 45.76% 111.10% 106.33% 100.00%
P/EPS -123.36 -1,290.84 -123.61 -38.38 -60.63 -30.95 -144.02 -9.83% QoQ % 90.44% -944.28% -222.07% 36.70% -95.90% 78.51% - Horiz. % 85.65% 896.29% 85.83% 26.65% 42.10% 21.49% 100.00%
EY -0.81 -0.08 -0.81 -2.61 -1.65 -3.23 -0.69 11.31% QoQ % -912.50% 90.12% 68.97% -58.18% 48.92% -368.12% - Horiz. % 117.39% 11.59% 117.39% 378.26% 239.13% 468.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 50.00 56.67 38.89 55.88 55.56 75.00 100.00 -37.08% QoQ % -11.77% 45.72% -30.40% 0.58% -25.92% -25.00% - Horiz. % 50.00% 56.67% 38.89% 55.88% 55.56% 75.00% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 30/05/23 22/02/23 29/11/22 24/08/22 25/05/22 - -
Price 0.0650 0.0800 0.0900 0.0850 0.0950 0.0450 0.0600 -
P/RPS 2.51 2.76 2.24 4.21 10.84 10.92 10.27 -61.01% QoQ % -9.06% 23.21% -46.79% -61.16% -0.73% 6.33% - Horiz. % 24.44% 26.87% 21.81% 40.99% 105.55% 106.33% 100.00%
P/EPS -106.91 -1,214.91 -158.93 -34.34 -57.60 -30.95 -144.02 -18.06% QoQ % 91.20% -664.43% -362.81% 40.38% -86.11% 78.51% - Horiz. % 74.23% 843.57% 110.35% 23.84% 39.99% 21.49% 100.00%
EY -0.94 -0.08 -0.63 -2.91 -1.74 -3.23 -0.69 22.96% QoQ % -1,075.00% 87.30% 78.35% -67.24% 46.13% -368.12% - Horiz. % 136.23% 11.59% 91.30% 421.74% 252.17% 468.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 43.33 53.33 50.00 50.00 52.78 75.00 100.00 -42.83% QoQ % -18.75% 6.66% 0.00% -5.27% -29.63% -25.00% - Horiz. % 43.33% 53.33% 50.00% 50.00% 52.78% 75.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
DCB - Q4 Quarterly Report 30.9.2022 (Final).pdf 
