[DIGISTA] YoY Quarter Result on 30-Jun-2009 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 130.63%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 13,361 24,855 35,980 14,948 11,506 5,610 6,842 11.78%
PBT 2,117 7,648 1,301 316 238 80 -37 -
Tax -728 -1,646 -158 -60 -33 12 -30 70.06%
NP 1,389 6,002 1,143 256 205 92 -67 -
-
NP to SH 1,389 6,002 1,143 256 205 92 -62 -
-
Tax Rate 34.39% 21.52% 12.14% 18.99% 13.87% -15.00% - -
Total Cost 11,972 18,853 34,837 14,692 11,301 5,518 6,909 9.58%
-
Net Worth 64,028 46,765 27,137 27,355 27,097 28,244 24,614 17.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 64,028 46,765 27,137 27,355 27,097 28,244 24,614 17.25%
NOSH 224,032 208,402 184,354 182,857 186,363 183,999 155,000 6.32%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.40% 24.15% 3.18% 1.71% 1.78% 1.64% -0.98% -
ROE 2.17% 12.83% 4.21% 0.94% 0.76% 0.33% -0.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.96 11.93 19.52 8.17 6.17 3.05 4.41 5.14%
EPS 0.62 2.88 0.62 0.14 0.11 0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2858 0.2244 0.1472 0.1496 0.1454 0.1535 0.1588 10.27%
Adjusted Per Share Value based on latest NOSH - 182,857
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.80 5.20 7.53 3.13 2.41 1.17 1.43 11.83%
EPS 0.29 1.26 0.24 0.05 0.04 0.02 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.0979 0.0568 0.0573 0.0567 0.0591 0.0515 17.27%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.46 0.50 0.12 0.07 0.10 0.16 0.14 -
P/RPS 7.71 4.19 0.61 0.86 1.62 5.25 3.17 15.95%
P/EPS 74.19 17.36 19.35 50.00 90.91 320.00 -350.00 -
EY 1.35 5.76 5.17 2.00 1.10 0.31 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.23 0.82 0.47 0.69 1.04 0.88 10.58%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 23/08/11 29/11/10 25/08/09 27/08/08 28/08/07 28/08/06 -
Price 0.41 0.44 0.14 0.08 0.09 0.16 0.13 -
P/RPS 6.87 3.69 0.72 0.98 1.46 5.25 2.95 15.11%
P/EPS 66.13 15.28 22.58 57.14 81.82 320.00 -325.00 -
EY 1.51 6.55 4.43 1.75 1.22 0.31 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.96 0.95 0.53 0.62 1.04 0.82 9.70%

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