[DIGISTA] QoQ TTM Result on 30-Sep-2004 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 12.13%
YoY- 791.41%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 36,198 43,865 49,987 51,197 49,609 37,251 22,709 36.49%
PBT 5,650 6,777 7,548 7,896 6,956 5,109 3,066 50.36%
Tax -1,786 -2,070 -2,262 -2,396 -2,112 -1,592 -987 48.54%
NP 3,864 4,707 5,286 5,500 4,844 3,517 2,079 51.22%
-
NP to SH 3,864 4,707 5,286 5,500 4,905 3,578 2,140 48.33%
-
Tax Rate 31.61% 30.54% 29.97% 30.34% 30.36% 31.16% 32.19% -
Total Cost 32,334 39,158 44,701 45,697 44,765 33,734 20,630 34.96%
-
Net Worth 27,380 28,329 26,911 25,711 0 23,158 20,865 19.88%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,407 3,407 3,343 4,866 1,523 1,523 1,523 71.13%
Div Payout % 88.17% 72.38% 63.26% 88.49% 31.05% 42.57% 71.17% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 27,380 28,329 26,911 25,711 0 23,158 20,865 19.88%
NOSH 172,857 86,767 85,000 83,586 83,459 83,604 76,150 72.80%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.67% 10.73% 10.57% 10.74% 9.76% 9.44% 9.15% -
ROE 14.11% 16.62% 19.64% 21.39% 0.00% 15.45% 10.26% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.94 50.55 58.81 61.25 59.44 44.56 29.82 -21.01%
EPS 2.24 5.42 6.22 6.58 5.88 4.28 2.81 -14.03%
DPS 1.97 3.93 4.00 5.82 1.82 1.82 2.00 -1.00%
NAPS 0.1584 0.3265 0.3166 0.3076 0.00 0.277 0.274 -30.62%
Adjusted Per Share Value based on latest NOSH - 83,586
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.58 9.18 10.47 10.72 10.39 7.80 4.75 36.59%
EPS 0.81 0.99 1.11 1.15 1.03 0.75 0.45 48.02%
DPS 0.71 0.71 0.70 1.02 0.32 0.32 0.32 70.19%
NAPS 0.0573 0.0593 0.0563 0.0538 0.00 0.0485 0.0437 19.81%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.23 0.54 0.55 0.54 0.54 0.88 0.86 -
P/RPS 1.10 1.07 0.94 0.88 0.91 1.98 2.88 -47.38%
P/EPS 10.29 9.95 8.84 8.21 9.19 20.56 30.60 -51.67%
EY 9.72 10.05 11.31 12.19 10.88 4.86 3.27 106.87%
DY 8.57 7.27 7.27 10.78 3.38 2.07 2.33 138.46%
P/NAPS 1.45 1.65 1.74 1.76 0.00 3.18 3.14 -40.28%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 24/05/05 24/02/05 23/11/04 25/08/04 - - -
Price 0.21 0.25 0.54 0.77 0.56 0.00 0.00 -
P/RPS 1.00 0.49 0.92 1.26 0.94 0.00 0.00 -
P/EPS 9.39 4.61 8.68 11.70 9.53 0.00 0.00 -
EY 10.64 21.70 11.52 8.55 10.49 0.00 0.00 -
DY 9.39 15.71 7.41 7.56 3.26 0.00 0.00 -
P/NAPS 1.33 0.77 1.71 2.50 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