[DIGISTA] QoQ Quarter Result on 31-Mar-2010 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -8.23%
YoY- 311.71%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 27,567 24,205 35,980 12,311 17,463 9,155 14,948 50.21%
PBT 6,179 4,577 1,301 653 712 346 316 621.88%
Tax -1,731 -2,380 -158 -196 -214 -183 -60 834.91%
NP 4,448 2,197 1,143 457 498 163 256 567.35%
-
NP to SH 4,448 2,197 1,143 457 498 163 256 567.35%
-
Tax Rate 28.01% 52.00% 12.14% 30.02% 30.06% 52.89% 18.99% -
Total Cost 23,119 22,008 34,837 11,854 16,965 8,992 14,692 35.17%
-
Net Worth 34,144 29,637 27,137 27,349 27,212 27,257 27,355 15.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 34,144 29,637 27,137 27,349 27,212 27,257 27,355 15.88%
NOSH 186,890 186,513 184,354 175,769 177,857 181,111 182,857 1.46%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.14% 9.08% 3.18% 3.71% 2.85% 1.78% 1.71% -
ROE 13.03% 7.41% 4.21% 1.67% 1.83% 0.60% 0.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.75 12.98 19.52 7.00 9.82 5.05 8.17 48.10%
EPS 2.38 1.18 0.62 0.26 0.28 0.09 0.14 557.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 0.1589 0.1472 0.1556 0.153 0.1505 0.1496 14.21%
Adjusted Per Share Value based on latest NOSH - 175,769
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.77 5.07 7.53 2.58 3.66 1.92 3.13 50.17%
EPS 0.93 0.46 0.24 0.10 0.10 0.03 0.05 598.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.062 0.0568 0.0573 0.057 0.0571 0.0573 15.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.14 0.14 0.12 0.15 0.11 0.07 0.07 -
P/RPS 0.95 1.08 0.61 2.14 1.12 1.38 0.86 6.84%
P/EPS 5.88 11.89 19.35 57.69 39.29 77.78 50.00 -75.90%
EY 17.00 8.41 5.17 1.73 2.55 1.29 2.00 314.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 0.82 0.96 0.72 0.47 0.47 38.84%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 29/11/10 17/05/10 24/02/10 26/11/09 25/08/09 -
Price 0.22 0.14 0.14 0.13 0.14 0.10 0.08 -
P/RPS 1.49 1.08 0.72 1.86 1.43 1.98 0.98 32.12%
P/EPS 9.24 11.89 22.58 50.00 50.00 111.11 57.14 -70.21%
EY 10.82 8.41 4.43 2.00 2.00 0.90 1.75 235.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.88 0.95 0.84 0.92 0.66 0.53 72.16%

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