[DIGISTA] QoQ TTM Result on 31-Dec-2005 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -45.41%
YoY- -71.85%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 28,390 26,965 24,814 26,324 31,416 36,198 43,865 -25.15%
PBT -532 584 1,341 2,504 4,219 5,650 6,777 -
Tax -263 -462 -668 -1,016 -1,493 -1,786 -2,070 -74.69%
NP -795 122 673 1,488 2,726 3,864 4,707 -
-
NP to SH -795 122 673 1,488 2,726 3,864 4,707 -
-
Tax Rate - 79.11% 49.81% 40.58% 35.39% 31.61% 30.54% -
Total Cost 29,185 26,843 24,141 24,836 28,690 32,334 39,158 -17.78%
-
Net Worth 26,711 24,614 23,334 28,204 29,378 27,380 28,329 -3.84%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,735 1,735 3,407 3,407 -
Div Payout % - - - 116.62% 63.66% 88.17% 72.38% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 26,711 24,614 23,334 28,204 29,378 27,380 28,329 -3.84%
NOSH 173,111 155,000 146,666 177,500 185,000 172,857 86,767 58.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.80% 0.45% 2.71% 5.65% 8.68% 10.67% 10.73% -
ROE -2.98% 0.50% 2.88% 5.28% 9.28% 14.11% 16.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.40 17.40 16.92 14.83 16.98 20.94 50.55 -52.75%
EPS -0.46 0.08 0.46 0.84 1.47 2.24 5.42 -
DPS 0.00 0.00 0.00 0.98 0.94 1.97 3.93 -
NAPS 0.1543 0.1588 0.1591 0.1589 0.1588 0.1584 0.3265 -39.30%
Adjusted Per Share Value based on latest NOSH - 177,500
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.94 5.65 5.20 5.51 6.58 7.58 9.18 -25.16%
EPS -0.17 0.03 0.14 0.31 0.57 0.81 0.99 -
DPS 0.00 0.00 0.00 0.36 0.36 0.71 0.71 -
NAPS 0.0559 0.0515 0.0489 0.0591 0.0615 0.0573 0.0593 -3.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.13 0.14 0.17 0.14 0.20 0.23 0.54 -
P/RPS 0.79 0.80 1.00 0.94 1.18 1.10 1.07 -18.29%
P/EPS -28.31 177.87 37.05 16.70 13.57 10.29 9.95 -
EY -3.53 0.56 2.70 5.99 7.37 9.72 10.05 -
DY 0.00 0.00 0.00 6.98 4.69 8.57 7.27 -
P/NAPS 0.84 0.88 1.07 0.88 1.26 1.45 1.65 -36.21%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 23/05/06 24/02/06 23/11/05 23/08/05 24/05/05 -
Price 0.15 0.13 0.16 0.16 0.18 0.21 0.25 -
P/RPS 0.91 0.75 0.95 1.08 1.06 1.00 0.49 51.03%
P/EPS -32.66 165.16 34.87 19.09 12.22 9.39 4.61 -
EY -3.06 0.61 2.87 5.24 8.19 10.64 21.70 -
DY 0.00 0.00 0.00 6.11 5.21 9.39 15.71 -
P/NAPS 0.97 0.82 1.01 1.01 1.13 1.33 0.77 16.62%

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