[DIGISTA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 30.03%
YoY- 354.77%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 53,084 39,723 21,946 97,829 75,991 51,136 27,567 54.84%
PBT 10,473 8,356 5,473 25,992 19,944 12,297 6,179 42.20%
Tax -3,281 -2,345 -1,532 -6,543 -4,926 -3,280 -1,731 53.21%
NP 7,192 6,011 3,941 19,449 15,018 9,017 4,448 37.80%
-
NP to SH 7,399 6,011 3,941 19,528 15,018 9,017 4,448 40.43%
-
Tax Rate 31.33% 28.06% 27.99% 25.17% 24.70% 26.67% 28.01% -
Total Cost 45,892 33,712 18,005 78,380 60,973 42,119 23,119 58.01%
-
Net Worth 0 63,261 61,515 52,479 44,401 38,625 34,144 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 63,261 61,515 52,479 44,401 38,625 34,144 -
NOSH 224,893 225,131 226,494 201,846 197,865 192,260 186,890 13.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.55% 15.13% 17.96% 19.88% 19.76% 17.63% 16.14% -
ROE 0.00% 9.50% 6.41% 37.21% 33.82% 23.34% 13.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.60 17.64 9.69 48.47 38.41 26.60 14.75 36.83%
EPS 3.29 2.67 1.74 9.67 7.59 4.69 2.38 24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.281 0.2716 0.26 0.2244 0.2009 0.1827 -
Adjusted Per Share Value based on latest NOSH - 214,427
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.11 8.32 4.59 20.48 15.91 10.71 5.77 54.83%
EPS 1.55 1.26 0.83 4.09 3.14 1.89 0.93 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1324 0.1288 0.1099 0.093 0.0809 0.0715 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.46 0.50 0.44 0.41 0.50 0.31 0.14 -
P/RPS 1.95 2.83 4.54 0.85 1.30 1.17 0.95 61.58%
P/EPS 13.98 18.73 25.29 4.24 6.59 6.61 5.88 78.23%
EY 7.15 5.34 3.95 23.60 15.18 15.13 17.00 -43.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.78 1.62 1.58 2.23 1.54 0.77 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 28/05/12 28/02/12 29/11/11 23/08/11 16/05/11 25/02/11 -
Price 0.41 0.47 0.52 0.47 0.44 0.45 0.22 -
P/RPS 1.74 2.66 5.37 0.97 1.15 1.69 1.49 10.90%
P/EPS 12.46 17.60 29.89 4.86 5.80 9.59 9.24 22.07%
EY 8.02 5.68 3.35 20.58 17.25 10.42 10.82 -18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.67 1.91 1.81 1.96 2.24 1.20 -

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