[DIGISTA] QoQ TTM Result on 30-Jun-2004 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 37.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 43,865 49,987 51,197 49,609 37,251 22,709 9,225 182.50%
PBT 6,777 7,548 7,896 6,956 5,109 3,066 862 294.88%
Tax -2,070 -2,262 -2,396 -2,112 -1,592 -987 -306 257.26%
NP 4,707 5,286 5,500 4,844 3,517 2,079 556 314.84%
-
NP to SH 4,707 5,286 5,500 4,905 3,578 2,140 617 287.05%
-
Tax Rate 30.54% 29.97% 30.34% 30.36% 31.16% 32.19% 35.50% -
Total Cost 39,158 44,701 45,697 44,765 33,734 20,630 8,669 173.00%
-
Net Worth 28,329 26,911 25,711 0 23,158 20,865 1,226 709.71%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 3,407 3,343 4,866 1,523 1,523 1,523 - -
Div Payout % 72.38% 63.26% 88.49% 31.05% 42.57% 71.17% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 28,329 26,911 25,711 0 23,158 20,865 1,226 709.71%
NOSH 86,767 85,000 83,586 83,459 83,604 76,150 7,090 430.24%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.73% 10.57% 10.74% 9.76% 9.44% 9.15% 6.03% -
ROE 16.62% 19.64% 21.39% 0.00% 15.45% 10.26% 50.30% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 50.55 58.81 61.25 59.44 44.56 29.82 130.10 -46.72%
EPS 5.42 6.22 6.58 5.88 4.28 2.81 8.70 -27.03%
DPS 3.93 4.00 5.82 1.82 1.82 2.00 0.00 -
NAPS 0.3265 0.3166 0.3076 0.00 0.277 0.274 0.173 52.65%
Adjusted Per Share Value based on latest NOSH - 83,459
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.18 10.47 10.72 10.39 7.80 4.75 1.93 182.56%
EPS 0.99 1.11 1.15 1.03 0.75 0.45 0.13 286.59%
DPS 0.71 0.70 1.02 0.32 0.32 0.32 0.00 -
NAPS 0.0593 0.0563 0.0538 0.00 0.0485 0.0437 0.0026 702.71%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.54 0.55 0.54 0.54 0.88 0.86 0.00 -
P/RPS 1.07 0.94 0.88 0.91 1.98 2.88 0.00 -
P/EPS 9.95 8.84 8.21 9.19 20.56 30.60 0.00 -
EY 10.05 11.31 12.19 10.88 4.86 3.27 0.00 -
DY 7.27 7.27 10.78 3.38 2.07 2.33 0.00 -
P/NAPS 1.65 1.74 1.76 0.00 3.18 3.14 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 24/02/05 23/11/04 25/08/04 - - - -
Price 0.25 0.54 0.77 0.56 0.00 0.00 0.00 -
P/RPS 0.49 0.92 1.26 0.94 0.00 0.00 0.00 -
P/EPS 4.61 8.68 11.70 9.53 0.00 0.00 0.00 -
EY 21.70 11.52 8.55 10.49 0.00 0.00 0.00 -
DY 15.71 7.41 7.56 3.26 0.00 0.00 0.00 -
P/NAPS 0.77 1.71 2.50 0.00 0.00 0.00 0.00 -

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