[DIGISTA] QoQ Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 30.58%
YoY- 32.91%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 59,548 69,852 44,704 46,972 40,562 49,564 52,003 9.46%
PBT 2,728 2,848 1,189 978 836 880 674 154.19%
Tax -820 -856 -557 -284 -304 -256 -78 380.58%
NP 1,908 1,992 632 694 532 624 596 117.36%
-
NP to SH 1,908 1,992 632 694 532 624 596 117.36%
-
Tax Rate 30.06% 30.06% 46.85% 29.04% 36.36% 29.09% 11.57% -
Total Cost 57,640 67,860 44,072 46,277 40,030 48,940 51,407 7.93%
-
Net Worth 27,489 27,212 27,075 26,876 26,280 25,583 26,708 1.94%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 27,489 27,212 27,075 26,876 26,280 25,583 26,708 1.94%
NOSH 176,666 177,857 180,263 179,655 177,333 173,333 182,058 -1.98%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.20% 2.85% 1.41% 1.48% 1.31% 1.26% 1.15% -
ROE 6.94% 7.32% 2.33% 2.58% 2.02% 2.44% 2.23% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.71 39.27 24.80 26.15 22.87 28.59 28.56 11.69%
EPS 1.08 1.12 0.36 0.39 0.30 0.36 0.33 120.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.153 0.1502 0.1496 0.1482 0.1476 0.1467 4.00%
Adjusted Per Share Value based on latest NOSH - 182,857
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.47 14.62 9.36 9.83 8.49 10.38 10.89 9.46%
EPS 0.40 0.42 0.13 0.15 0.11 0.13 0.12 123.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.057 0.0567 0.0563 0.055 0.0536 0.0559 2.01%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.15 0.11 0.07 0.07 0.05 0.06 0.09 -
P/RPS 0.45 0.28 0.28 0.27 0.22 0.21 0.32 25.54%
P/EPS 13.89 9.82 19.97 18.10 16.67 16.67 27.49 -36.58%
EY 7.20 10.18 5.01 5.52 6.00 6.00 3.64 57.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.72 0.47 0.47 0.34 0.41 0.61 35.33%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 24/02/10 26/11/09 25/08/09 27/05/09 27/02/09 25/11/08 -
Price 0.13 0.14 0.10 0.08 0.07 0.05 0.06 -
P/RPS 0.39 0.36 0.40 0.31 0.31 0.17 0.21 51.14%
P/EPS 12.04 12.50 28.52 20.69 23.33 13.89 18.33 -24.45%
EY 8.31 8.00 3.51 4.83 4.29 7.20 5.46 32.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.67 0.53 0.47 0.34 0.41 61.38%

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