[DIGISTA] YoY Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -4.22%
YoY- 258.65%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 73,666 79,446 102,272 59,548 40,562 44,160 30,462 15.84%
PBT 11,820 16,712 24,594 2,728 836 442 -1,042 -
Tax -1,528 -4,690 -6,560 -820 -304 -70 216 -
NP 10,292 12,022 18,034 1,908 532 372 -826 -
-
NP to SH 10,350 12,022 18,034 1,908 532 372 -826 -
-
Tax Rate 12.93% 28.06% 26.67% 30.06% 36.36% 15.84% - -
Total Cost 63,374 67,424 84,238 57,640 40,030 43,788 31,288 12.47%
-
Net Worth 62,445 63,261 38,625 27,489 26,280 26,765 27,617 14.55%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 62,445 63,261 38,625 27,489 26,280 26,765 27,617 14.55%
NOSH 246,428 225,131 192,260 176,666 177,333 185,999 179,565 5.41%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.97% 15.13% 17.63% 3.20% 1.31% 0.84% -2.71% -
ROE 16.57% 19.00% 46.69% 6.94% 2.02% 1.39% -2.99% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.89 35.29 53.19 33.71 22.87 23.74 16.96 9.89%
EPS 4.20 5.34 9.38 1.08 0.30 0.20 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.281 0.2009 0.1556 0.1482 0.1439 0.1538 8.66%
Adjusted Per Share Value based on latest NOSH - 175,769
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.42 16.63 21.41 12.47 8.49 9.25 6.38 15.82%
EPS 2.17 2.52 3.78 0.40 0.11 0.08 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1307 0.1324 0.0809 0.0576 0.055 0.056 0.0578 14.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.245 0.50 0.31 0.15 0.05 0.12 0.16 -
P/RPS 0.82 1.42 0.58 0.45 0.22 0.51 0.94 -2.24%
P/EPS 5.83 9.36 3.30 13.89 16.67 60.00 -34.78 -
EY 17.14 10.68 30.26 7.20 6.00 1.67 -2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.78 1.54 0.96 0.34 0.83 1.04 -1.15%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 28/05/12 16/05/11 17/05/10 27/05/09 27/05/08 23/05/07 -
Price 0.305 0.47 0.45 0.13 0.07 0.12 0.14 -
P/RPS 1.02 1.33 0.85 0.39 0.31 0.51 0.83 3.49%
P/EPS 7.26 8.80 4.80 12.04 23.33 60.00 -30.43 -
EY 13.77 11.36 20.84 8.31 4.29 1.67 -3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.67 2.24 0.84 0.47 0.83 0.91 4.71%

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