[DIGISTA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -97.39%
YoY- -94.58%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 28,391 20,934 14,092 7,182 31,416 25,386 20,695 23.44%
PBT -533 211 249 141 4,219 3,848 3,129 -
Tax -264 -165 -135 -70 -1,494 -1,197 -960 -57.67%
NP -797 46 114 71 2,725 2,651 2,169 -
-
NP to SH -792 51 114 71 2,725 2,651 2,169 -
-
Tax Rate - 78.20% 54.22% 49.65% 35.41% 31.11% 30.68% -
Total Cost 29,188 20,888 13,978 7,111 28,691 22,735 18,526 35.36%
-
Net Worth 26,676 26,996 25,910 28,204 26,547 26,409 27,991 -3.15%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 3,343 3,334 - -
Div Payout % - - - - 122.70% 125.79% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 26,676 26,996 25,910 28,204 26,547 26,409 27,991 -3.15%
NOSH 173,333 170,000 162,857 177,500 167,177 166,729 85,731 59.82%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.81% 0.22% 0.81% 0.99% 8.67% 10.44% 10.48% -
ROE -2.97% 0.19% 0.44% 0.25% 10.26% 10.04% 7.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.38 12.31 8.65 4.05 18.79 15.23 24.14 -22.76%
EPS -0.42 0.03 0.07 0.04 1.63 1.59 2.53 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.1539 0.1588 0.1591 0.1589 0.1588 0.1584 0.3265 -39.40%
Adjusted Per Share Value based on latest NOSH - 177,500
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.94 4.38 2.95 1.50 6.58 5.31 4.33 23.43%
EPS -0.17 0.01 0.02 0.01 0.57 0.56 0.45 -
DPS 0.00 0.00 0.00 0.00 0.70 0.70 0.00 -
NAPS 0.0558 0.0565 0.0542 0.0591 0.0556 0.0553 0.0586 -3.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.13 0.14 0.17 0.14 0.20 0.23 0.54 -
P/RPS 0.79 1.14 1.96 3.46 1.06 1.51 2.24 -50.05%
P/EPS -28.45 466.67 242.86 350.00 12.27 14.47 21.34 -
EY -3.51 0.21 0.41 0.29 8.15 6.91 4.69 -
DY 0.00 0.00 0.00 0.00 10.00 8.70 0.00 -
P/NAPS 0.84 0.88 1.07 0.88 1.26 1.45 1.65 -36.21%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 23/05/06 24/02/06 23/11/05 23/08/05 24/05/05 -
Price 0.15 0.13 0.16 0.16 0.18 0.21 0.25 -
P/RPS 0.92 1.06 1.85 3.95 0.96 1.38 1.04 -7.84%
P/EPS -32.83 433.33 228.57 400.00 11.04 13.21 9.88 -
EY -3.05 0.23 0.44 0.25 9.06 7.57 10.12 -
DY 0.00 0.00 0.00 0.00 11.11 9.52 0.00 -
P/NAPS 0.97 0.82 1.01 1.01 1.13 1.33 0.77 16.62%

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