[DIGISTA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 102.72%
YoY- 845.18%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 21,946 97,829 75,991 51,136 27,567 73,288 65,754 -51.78%
PBT 5,473 25,992 19,944 12,297 6,179 7,242 2,665 61.35%
Tax -1,532 -6,543 -4,926 -3,280 -1,731 -2,948 -568 93.41%
NP 3,941 19,449 15,018 9,017 4,448 4,294 2,097 52.11%
-
NP to SH 3,941 19,528 15,018 9,017 4,448 4,294 2,097 52.11%
-
Tax Rate 27.99% 25.17% 24.70% 26.67% 28.01% 40.71% 21.31% -
Total Cost 18,005 78,380 60,973 42,119 23,119 68,994 63,657 -56.81%
-
Net Worth 61,515 52,479 44,401 38,625 34,144 28,909 26,382 75.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 61,515 52,479 44,401 38,625 34,144 28,909 26,382 75.56%
NOSH 226,494 201,846 197,865 192,260 186,890 181,938 179,230 16.83%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.96% 19.88% 19.76% 17.63% 16.14% 5.86% 3.19% -
ROE 6.41% 37.21% 33.82% 23.34% 13.03% 14.85% 7.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.69 48.47 38.41 26.60 14.75 40.28 36.69 -58.73%
EPS 1.74 9.67 7.59 4.69 2.38 2.36 1.17 30.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2716 0.26 0.2244 0.2009 0.1827 0.1589 0.1472 50.26%
Adjusted Per Share Value based on latest NOSH - 197,792
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.59 20.48 15.91 10.71 5.77 15.34 13.77 -51.82%
EPS 0.83 4.09 3.14 1.89 0.93 0.90 0.44 52.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1288 0.1099 0.093 0.0809 0.0715 0.0605 0.0552 75.64%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.44 0.41 0.50 0.31 0.14 0.14 0.12 -
P/RPS 4.54 0.85 1.30 1.17 0.95 0.35 0.33 471.41%
P/EPS 25.29 4.24 6.59 6.61 5.88 5.93 10.26 82.17%
EY 3.95 23.60 15.18 15.13 17.00 16.86 9.75 -45.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.58 2.23 1.54 0.77 0.88 0.82 57.25%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 23/08/11 16/05/11 25/02/11 29/11/10 29/11/10 -
Price 0.52 0.47 0.44 0.45 0.22 0.14 0.14 -
P/RPS 5.37 0.97 1.15 1.69 1.49 0.35 0.38 481.69%
P/EPS 29.89 4.86 5.80 9.59 9.24 5.93 11.97 83.75%
EY 3.35 20.58 17.25 10.42 10.82 16.86 8.36 -45.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.81 1.96 2.24 1.20 0.88 0.95 59.09%

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