[DIGISTA] QoQ Quarter Result on 31-Dec-2004 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 8.0%
YoY- -14.05%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 6,031 4,691 8,420 12,274 10,813 12,358 14,542 -44.35%
PBT 371 720 1,272 1,856 1,802 1,847 2,043 -67.89%
Tax -297 -236 -413 -547 -590 -520 -605 -37.74%
NP 74 484 859 1,309 1,212 1,327 1,438 -86.13%
-
NP to SH 74 484 859 1,309 1,212 1,327 1,438 -86.13%
-
Tax Rate 80.05% 32.78% 32.47% 29.47% 32.74% 28.15% 29.61% -
Total Cost 5,957 4,207 7,561 10,965 9,601 11,031 13,104 -40.84%
-
Net Worth 29,378 27,380 28,329 26,911 25,711 24,453 23,158 17.17%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 1,735 - 1,671 - 1,672 -
Div Payout % - - 202.02% - 137.93% - 116.28% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 29,378 27,380 28,329 26,911 25,711 24,453 23,158 17.17%
NOSH 185,000 172,857 86,767 85,000 83,586 83,459 83,604 69.72%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.23% 10.32% 10.20% 10.66% 11.21% 10.74% 9.89% -
ROE 0.25% 1.77% 3.03% 4.86% 4.71% 5.43% 6.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.26 2.71 9.70 14.44 12.94 14.81 17.39 -67.21%
EPS 0.04 0.28 0.99 1.54 1.45 1.59 1.72 -91.83%
DPS 0.00 0.00 2.00 0.00 2.00 0.00 2.00 -
NAPS 0.1588 0.1584 0.3265 0.3166 0.3076 0.293 0.277 -30.96%
Adjusted Per Share Value based on latest NOSH - 85,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.26 0.98 1.76 2.57 2.26 2.59 3.04 -44.38%
EPS 0.02 0.10 0.18 0.27 0.25 0.28 0.30 -83.53%
DPS 0.00 0.00 0.36 0.00 0.35 0.00 0.35 -
NAPS 0.0615 0.0573 0.0593 0.0563 0.0538 0.0512 0.0485 17.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.23 0.54 0.55 0.54 0.54 0.88 -
P/RPS 6.13 8.48 5.56 3.81 4.17 3.65 5.06 13.62%
P/EPS 500.00 82.14 54.55 35.71 37.24 33.96 51.16 356.48%
EY 0.20 1.22 1.83 2.80 2.69 2.94 1.95 -78.05%
DY 0.00 0.00 3.70 0.00 3.70 0.00 2.27 -
P/NAPS 1.26 1.45 1.65 1.74 1.76 1.84 3.18 -46.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 23/08/05 24/05/05 24/02/05 23/11/04 25/08/04 18/05/04 -
Price 0.18 0.21 0.25 0.54 0.77 0.56 0.61 -
P/RPS 5.52 7.74 2.58 3.74 5.95 3.78 3.51 35.19%
P/EPS 450.00 75.00 25.25 35.06 53.10 35.22 35.47 443.12%
EY 0.22 1.33 3.96 2.85 1.88 2.84 2.82 -81.71%
DY 0.00 0.00 8.00 0.00 2.60 0.00 3.28 -
P/NAPS 1.13 1.33 0.77 1.71 2.50 1.91 2.20 -35.83%

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