[DIGISTA] QoQ Annualized Quarter Result on 31-Mar-2005 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -17.15%
YoY- -26.75%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 28,728 31,416 33,848 41,390 49,096 51,197 53,845 -34.14%
PBT 564 4,219 5,130 6,258 7,424 7,895 8,125 -83.02%
Tax -280 -1,494 -1,596 -1,920 -2,188 -2,396 -2,408 -76.08%
NP 284 2,725 3,534 4,338 5,236 5,499 5,717 -86.41%
-
NP to SH 284 2,725 3,534 4,338 5,236 5,499 5,717 -86.41%
-
Tax Rate 49.65% 35.41% 31.11% 30.68% 29.47% 30.35% 29.64% -
Total Cost 28,444 28,691 30,313 37,052 43,860 45,698 48,128 -29.50%
-
Net Worth 28,204 26,547 26,409 27,991 26,911 25,171 23,840 11.82%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 3,343 4,446 - - 3,273 2,169 -
Div Payout % - 122.70% 125.79% - - 59.52% 37.95% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 28,204 26,547 26,409 27,991 26,911 25,171 23,840 11.82%
NOSH 177,500 167,177 166,729 85,731 85,000 81,830 81,366 67.96%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.99% 8.67% 10.44% 10.48% 10.66% 10.74% 10.62% -
ROE 1.01% 10.26% 13.38% 15.50% 19.46% 21.85% 23.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.18 18.79 20.30 48.28 57.76 62.56 66.18 -60.80%
EPS 0.16 1.63 2.12 5.06 6.16 6.72 7.03 -91.91%
DPS 0.00 2.00 2.67 0.00 0.00 4.00 2.67 -
NAPS 0.1589 0.1588 0.1584 0.3265 0.3166 0.3076 0.293 -33.42%
Adjusted Per Share Value based on latest NOSH - 86,767
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.01 6.58 7.09 8.67 10.28 10.72 11.27 -34.16%
EPS 0.06 0.57 0.74 0.91 1.10 1.15 1.20 -86.35%
DPS 0.00 0.70 0.93 0.00 0.00 0.69 0.45 -
NAPS 0.0591 0.0556 0.0553 0.0586 0.0563 0.0527 0.0499 11.90%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.14 0.20 0.23 0.54 0.55 0.54 0.54 -
P/RPS 0.87 1.06 1.13 1.12 0.95 0.86 0.82 4.01%
P/EPS 87.50 12.27 10.85 10.67 8.93 8.04 7.69 403.65%
EY 1.14 8.15 9.22 9.37 11.20 12.44 13.01 -80.18%
DY 0.00 10.00 11.59 0.00 0.00 7.41 4.94 -
P/NAPS 0.88 1.26 1.45 1.65 1.74 1.76 1.84 -38.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 23/08/05 24/05/05 24/02/05 23/11/04 25/08/04 -
Price 0.16 0.18 0.21 0.25 0.54 0.77 0.56 -
P/RPS 0.99 0.96 1.03 0.52 0.93 1.23 0.85 10.66%
P/EPS 100.00 11.04 9.91 4.94 8.77 11.46 7.97 437.47%
EY 1.00 9.06 10.10 20.24 11.41 8.73 12.55 -81.39%
DY 0.00 11.11 12.70 0.00 0.00 5.19 4.76 -
P/NAPS 1.01 1.13 1.33 0.77 1.71 2.50 1.91 -34.53%

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