[DIGISTA] YoY Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -14.74%
YoY- 43.01%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 79,446 102,272 59,548 40,562 44,160 30,462 28,184 18.83%
PBT 16,712 24,594 2,728 836 442 -1,042 498 79.50%
Tax -4,690 -6,560 -820 -304 -70 216 -270 60.85%
NP 12,022 18,034 1,908 532 372 -826 228 93.52%
-
NP to SH 12,022 18,034 1,908 532 372 -826 228 93.52%
-
Tax Rate 28.06% 26.67% 30.06% 36.36% 15.84% - 54.22% -
Total Cost 67,424 84,238 57,640 40,030 43,788 31,288 27,956 15.78%
-
Net Worth 63,261 38,625 27,489 26,280 26,765 27,617 25,910 16.02%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 63,261 38,625 27,489 26,280 26,765 27,617 25,910 16.02%
NOSH 225,131 192,260 176,666 177,333 185,999 179,565 162,857 5.53%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.13% 17.63% 3.20% 1.31% 0.84% -2.71% 0.81% -
ROE 19.00% 46.69% 6.94% 2.02% 1.39% -2.99% 0.88% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 35.29 53.19 33.71 22.87 23.74 16.96 17.31 12.59%
EPS 5.34 9.38 1.08 0.30 0.20 -0.46 0.14 83.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.281 0.2009 0.1556 0.1482 0.1439 0.1538 0.1591 9.93%
Adjusted Per Share Value based on latest NOSH - 185,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.63 21.41 12.47 8.49 9.25 6.38 5.90 18.83%
EPS 2.52 3.78 0.40 0.11 0.08 -0.17 0.05 92.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1324 0.0809 0.0576 0.055 0.056 0.0578 0.0542 16.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.50 0.31 0.15 0.05 0.12 0.16 0.17 -
P/RPS 1.42 0.58 0.45 0.22 0.51 0.94 0.98 6.37%
P/EPS 9.36 3.30 13.89 16.67 60.00 -34.78 121.43 -34.73%
EY 10.68 30.26 7.20 6.00 1.67 -2.88 0.82 53.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.54 0.96 0.34 0.83 1.04 1.07 8.84%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 16/05/11 17/05/10 27/05/09 27/05/08 23/05/07 23/05/06 -
Price 0.47 0.45 0.13 0.07 0.12 0.14 0.16 -
P/RPS 1.33 0.85 0.39 0.31 0.51 0.83 0.92 6.32%
P/EPS 8.80 4.80 12.04 23.33 60.00 -30.43 114.29 -34.74%
EY 11.36 20.84 8.31 4.29 1.67 -3.29 0.88 53.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.24 0.84 0.47 0.83 0.91 1.01 8.73%

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