[DIGISTA] QoQ Quarter Result on 30-Sep-2005 [#4]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -84.71%
YoY- -93.89%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 6,842 6,910 7,182 6,031 4,691 8,420 12,274 -32.33%
PBT -37 109 141 371 720 1,272 1,856 -
Tax -30 -65 -70 -297 -236 -413 -547 -85.64%
NP -67 44 71 74 484 859 1,309 -
-
NP to SH -62 44 71 74 484 859 1,309 -
-
Tax Rate - 59.63% 49.65% 80.05% 32.78% 32.47% 29.47% -
Total Cost 6,909 6,866 7,111 5,957 4,207 7,561 10,965 -26.56%
-
Net Worth 24,614 23,334 28,204 29,378 27,380 28,329 26,911 -5.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 1,735 - -
Div Payout % - - - - - 202.02% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 24,614 23,334 28,204 29,378 27,380 28,329 26,911 -5.78%
NOSH 155,000 146,666 177,500 185,000 172,857 86,767 85,000 49.42%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.98% 0.64% 0.99% 1.23% 10.32% 10.20% 10.66% -
ROE -0.25% 0.19% 0.25% 0.25% 1.77% 3.03% 4.86% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.41 4.71 4.05 3.26 2.71 9.70 14.44 -54.74%
EPS -0.04 0.03 0.04 0.04 0.28 0.99 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.1588 0.1591 0.1589 0.1588 0.1584 0.3265 0.3166 -36.95%
Adjusted Per Share Value based on latest NOSH - 185,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.43 1.45 1.50 1.26 0.98 1.76 2.57 -32.42%
EPS -0.01 0.01 0.01 0.02 0.10 0.18 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.0515 0.0489 0.0591 0.0615 0.0573 0.0593 0.0563 -5.78%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.14 0.17 0.14 0.20 0.23 0.54 0.55 -
P/RPS 3.17 3.61 3.46 6.13 8.48 5.56 3.81 -11.56%
P/EPS -350.00 566.67 350.00 500.00 82.14 54.55 35.71 -
EY -0.29 0.18 0.29 0.20 1.22 1.83 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.88 1.07 0.88 1.26 1.45 1.65 1.74 -36.60%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 24/02/06 23/11/05 23/08/05 24/05/05 24/02/05 -
Price 0.13 0.16 0.16 0.18 0.21 0.25 0.54 -
P/RPS 2.95 3.40 3.95 5.52 7.74 2.58 3.74 -14.66%
P/EPS -325.00 533.33 400.00 450.00 75.00 25.25 35.06 -
EY -0.31 0.19 0.25 0.22 1.33 3.96 2.85 -
DY 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
P/NAPS 0.82 1.01 1.01 1.13 1.33 0.77 1.71 -38.81%

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