[DIGISTA] QoQ Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 215.19%
YoY- 219.23%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 73,288 87,672 59,548 69,852 44,704 46,972 40,562 48.29%
PBT 7,242 3,553 2,728 2,848 1,189 978 836 321.24%
Tax -2,948 -757 -820 -856 -557 -284 -304 354.11%
NP 4,294 2,796 1,908 1,992 632 694 532 301.86%
-
NP to SH 4,294 2,796 1,908 1,992 632 694 532 301.86%
-
Tax Rate 40.71% 21.31% 30.06% 30.06% 46.85% 29.04% 36.36% -
Total Cost 68,994 84,876 57,640 67,860 44,072 46,277 40,030 43.70%
-
Net Worth 28,909 26,382 27,489 27,212 27,075 26,876 26,280 6.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 28,909 26,382 27,489 27,212 27,075 26,876 26,280 6.55%
NOSH 181,938 179,230 176,666 177,857 180,263 179,655 177,333 1.72%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.86% 3.19% 3.20% 2.85% 1.41% 1.48% 1.31% -
ROE 14.85% 10.60% 6.94% 7.32% 2.33% 2.58% 2.02% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.28 48.92 33.71 39.27 24.80 26.15 22.87 45.79%
EPS 2.36 1.56 1.08 1.12 0.36 0.39 0.30 295.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.1472 0.1556 0.153 0.1502 0.1496 0.1482 4.75%
Adjusted Per Share Value based on latest NOSH - 177,857
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.34 18.36 12.47 14.62 9.36 9.83 8.49 48.29%
EPS 0.90 0.59 0.40 0.42 0.13 0.15 0.11 305.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0552 0.0576 0.057 0.0567 0.0563 0.055 6.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.14 0.12 0.15 0.11 0.07 0.07 0.05 -
P/RPS 0.35 0.25 0.45 0.28 0.28 0.27 0.22 36.24%
P/EPS 5.93 7.69 13.89 9.82 19.97 18.10 16.67 -49.76%
EY 16.86 13.00 7.20 10.18 5.01 5.52 6.00 99.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.96 0.72 0.47 0.47 0.34 88.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 29/11/10 17/05/10 24/02/10 26/11/09 25/08/09 27/05/09 -
Price 0.14 0.14 0.13 0.14 0.10 0.08 0.07 -
P/RPS 0.35 0.29 0.39 0.36 0.40 0.31 0.31 8.41%
P/EPS 5.93 8.97 12.04 12.50 28.52 20.69 23.33 -59.84%
EY 16.86 11.14 8.31 8.00 3.51 4.83 4.29 148.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 0.84 0.92 0.67 0.53 0.47 51.85%

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