[DIGISTA] QoQ 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- 2.72%
YoY- 899.78%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter 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 21,838 24,855 23,569 27,567 24,205 35,980 -28.01%
PBT 5,473 6,048 7,648 6,118 6,179 4,577 1,301 159.91%
Tax -1,532 -1,617 -1,646 -1,549 -1,731 -2,380 -158 352.83%
NP 3,941 4,431 6,002 4,569 4,448 2,197 1,143 127.71%
-
NP to SH 3,941 4,510 6,002 4,569 4,448 2,197 1,143 127.71%
-
Tax Rate 27.99% 26.74% 21.52% 25.32% 28.01% 52.00% 12.14% -
Total Cost 18,005 17,407 18,853 19,000 23,119 22,008 34,837 -35.52%
-
Net Worth 61,515 55,751 46,765 39,736 34,144 29,637 27,137 72.30%
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 55,751 46,765 39,736 34,144 29,637 27,137 72.30%
NOSH 226,494 214,427 208,402 197,792 186,890 186,513 184,354 14.66%
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% 20.29% 24.15% 19.39% 16.14% 9.08% 3.18% -
ROE 6.41% 8.09% 12.83% 11.50% 13.03% 7.41% 4.21% -
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 10.18 11.93 11.92 14.75 12.98 19.52 -37.22%
EPS 1.74 2.11 2.88 2.31 2.38 1.18 0.62 98.58%
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 4.57 5.20 4.93 5.77 5.07 7.53 -28.04%
EPS 0.83 0.94 1.26 0.96 0.93 0.46 0.24 128.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1288 0.1167 0.0979 0.0832 0.0715 0.062 0.0568 72.34%
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 4.03 4.19 2.60 0.95 1.08 0.61 279.80%
P/EPS 25.29 19.49 17.36 13.42 5.88 11.89 19.35 19.48%
EY 3.95 5.13 5.76 7.45 17.00 8.41 5.17 -16.38%
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 4.61 3.69 3.78 1.49 1.08 0.72 280.33%
P/EPS 29.89 22.35 15.28 19.48 9.24 11.89 22.58 20.49%
EY 3.35 4.48 6.55 5.13 10.82 8.41 4.43 -16.95%
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