[DIGISTA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 104.77%
YoY- 579.43%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 75,991 51,136 27,567 73,288 65,754 29,774 17,463 167.25%
PBT 19,944 12,297 6,179 7,242 2,665 1,364 712 827.98%
Tax -4,926 -3,280 -1,731 -2,948 -568 -410 -214 713.85%
NP 15,018 9,017 4,448 4,294 2,097 954 498 874.91%
-
NP to SH 15,018 9,017 4,448 4,294 2,097 954 498 874.91%
-
Tax Rate 24.70% 26.67% 28.01% 40.71% 21.31% 30.06% 30.06% -
Total Cost 60,973 42,119 23,119 68,994 63,657 28,820 16,965 135.18%
-
Net Worth 44,401 38,625 34,144 28,909 26,382 27,489 27,212 38.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 44,401 38,625 34,144 28,909 26,382 27,489 27,212 38.72%
NOSH 197,865 192,260 186,890 181,938 179,230 176,666 177,857 7.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.76% 17.63% 16.14% 5.86% 3.19% 3.20% 2.85% -
ROE 33.82% 23.34% 13.03% 14.85% 7.95% 3.47% 1.83% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.41 26.60 14.75 40.28 36.69 16.85 9.82 148.87%
EPS 7.59 4.69 2.38 2.36 1.17 0.54 0.28 807.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2244 0.2009 0.1827 0.1589 0.1472 0.1556 0.153 29.17%
Adjusted Per Share Value based on latest NOSH - 186,513
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.91 10.71 5.77 15.34 13.77 6.23 3.66 167.07%
EPS 3.14 1.89 0.93 0.90 0.44 0.20 0.10 901.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.0809 0.0715 0.0605 0.0552 0.0576 0.057 38.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.31 0.14 0.14 0.12 0.15 0.11 -
P/RPS 1.30 1.17 0.95 0.35 0.33 0.89 1.12 10.47%
P/EPS 6.59 6.61 5.88 5.93 10.26 27.78 39.29 -69.68%
EY 15.18 15.13 17.00 16.86 9.75 3.60 2.55 229.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.54 0.77 0.88 0.82 0.96 0.72 112.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 16/05/11 25/02/11 29/11/10 29/11/10 17/05/10 24/02/10 -
Price 0.44 0.45 0.22 0.14 0.14 0.13 0.14 -
P/RPS 1.15 1.69 1.49 0.35 0.38 0.77 1.43 -13.55%
P/EPS 5.80 9.59 9.24 5.93 11.97 24.07 50.00 -76.30%
EY 17.25 10.42 10.82 16.86 8.36 4.15 2.00 322.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.24 1.20 0.88 0.95 0.84 0.92 65.79%

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