[DIGISTA] YoY Annualized Quarter 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- 1.36%
YoY- 845.18%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 55,220 73,666 79,446 102,272 59,548 40,562 44,160 3.79%
PBT 4,406 11,820 16,712 24,594 2,728 836 442 46.67%
Tax -2,082 -1,528 -4,690 -6,560 -820 -304 -70 75.97%
NP 2,324 10,292 12,022 18,034 1,908 532 372 35.69%
-
NP to SH 2,330 10,350 12,022 18,034 1,908 532 372 35.75%
-
Tax Rate 47.25% 12.93% 28.06% 26.67% 30.06% 36.36% 15.84% -
Total Cost 52,896 63,374 67,424 84,238 57,640 40,030 43,788 3.19%
-
Net Worth 80,509 62,445 63,261 38,625 27,489 26,280 26,765 20.13%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 80,509 62,445 63,261 38,625 27,489 26,280 26,765 20.13%
NOSH 416,071 246,428 225,131 192,260 176,666 177,333 185,999 14.35%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.21% 13.97% 15.13% 17.63% 3.20% 1.31% 0.84% -
ROE 2.89% 16.57% 19.00% 46.69% 6.94% 2.02% 1.39% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 13.27 29.89 35.29 53.19 33.71 22.87 23.74 -9.23%
EPS 0.56 4.20 5.34 9.38 1.08 0.30 0.20 18.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.2534 0.281 0.2009 0.1556 0.1482 0.1439 5.05%
Adjusted Per Share Value based on latest NOSH - 197,792
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 11.56 15.42 16.63 21.41 12.47 8.49 9.25 3.78%
EPS 0.49 2.17 2.52 3.78 0.40 0.11 0.08 35.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1686 0.1307 0.1324 0.0809 0.0576 0.055 0.056 20.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.225 0.245 0.50 0.31 0.15 0.05 0.12 -
P/RPS 1.70 0.82 1.42 0.58 0.45 0.22 0.51 22.20%
P/EPS 40.18 5.83 9.36 3.30 13.89 16.67 60.00 -6.46%
EY 2.49 17.14 10.68 30.26 7.20 6.00 1.67 6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.97 1.78 1.54 0.96 0.34 0.83 5.73%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 28/05/12 16/05/11 17/05/10 27/05/09 27/05/08 -
Price 0.30 0.305 0.47 0.45 0.13 0.07 0.12 -
P/RPS 2.26 1.02 1.33 0.85 0.39 0.31 0.51 28.14%
P/EPS 53.57 7.26 8.80 4.80 12.04 23.33 60.00 -1.87%
EY 1.87 13.77 11.36 20.84 8.31 4.29 1.67 1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.20 1.67 2.24 0.84 0.47 0.83 10.96%

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