[DIGISTA] QoQ TTM 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- 49.87%
YoY- 799.35%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 92,208 97,829 100,196 111,321 100,063 89,959 74,909 14.81%
PBT 25,287 25,993 24,522 18,175 12,710 7,243 3,012 311.47%
Tax -6,344 -6,543 -7,306 -5,818 -4,465 -2,948 -751 313.16%
NP 18,943 19,450 17,216 12,357 8,245 4,295 2,261 310.91%
-
NP to SH 19,092 19,529 17,216 12,357 8,245 4,295 2,261 313.05%
-
Tax Rate 25.09% 25.17% 29.79% 32.01% 35.13% 40.70% 24.93% -
Total Cost 73,265 78,379 82,980 98,964 91,818 85,664 72,648 0.56%
-
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 20.54% 19.88% 17.18% 11.10% 8.24% 4.77% 3.02% -
ROE 31.04% 35.03% 36.81% 31.10% 24.15% 14.49% 8.33% -
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 40.71 45.62 48.08 56.28 53.54 48.23 40.63 0.13%
EPS 8.43 9.11 8.26 6.25 4.41 2.30 1.23 259.54%
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 19.30 20.48 20.98 23.31 20.95 18.83 15.68 14.80%
EPS 4.00 4.09 3.60 2.59 1.73 0.90 0.47 315.22%
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 1.08 0.90 1.04 0.55 0.26 0.29 0.30 134.34%
P/EPS 5.22 4.50 6.05 4.96 3.17 6.08 9.78 -34.12%
EY 19.16 22.21 16.52 20.15 31.51 16.45 10.22 51.86%
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 1.28 1.03 0.92 0.80 0.41 0.29 0.34 141.41%
P/EPS 6.17 5.16 5.33 7.20 4.99 6.08 11.42 -33.59%
EY 16.21 19.38 18.77 13.88 20.05 16.45 8.76 50.55%
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