[DIGISTA] YoY Cumulative 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- 70.51%
YoY- 43.01%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 39,723 51,136 29,774 20,281 22,080 15,231 14,092 18.83%
PBT 8,356 12,297 1,364 418 221 -521 249 79.50%
Tax -2,345 -3,280 -410 -152 -35 108 -135 60.85%
NP 6,011 9,017 954 266 186 -413 114 93.52%
-
NP to SH 6,011 9,017 954 266 186 -413 114 93.52%
-
Tax Rate 28.06% 26.67% 30.06% 36.36% 15.84% - 54.22% -
Total Cost 33,712 42,119 28,820 20,015 21,894 15,644 13,978 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 9.50% 23.34% 3.47% 1.01% 0.69% -1.50% 0.44% -
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 17.64 26.60 16.85 11.44 11.87 8.48 8.65 12.59%
EPS 2.67 4.69 0.54 0.15 0.10 -0.23 0.07 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 8.32 10.71 6.23 4.25 4.62 3.19 2.95 18.84%
EPS 1.26 1.89 0.20 0.06 0.04 -0.09 0.02 99.35%
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 2.83 1.17 0.89 0.44 1.01 1.89 1.96 6.30%
P/EPS 18.73 6.61 27.78 33.33 120.00 -69.57 242.86 -34.73%
EY 5.34 15.13 3.60 3.00 0.83 -1.44 0.41 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 2.66 1.69 0.77 0.61 1.01 1.65 1.85 6.23%
P/EPS 17.60 9.59 24.07 46.67 120.00 -60.87 228.57 -34.74%
EY 5.68 10.42 4.15 2.14 0.83 -1.64 0.44 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