[DIGISTA] YoY TTM Result on 30-Jun-2010 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 64.56%
YoY- 201.47%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 60,864 74,922 100,196 74,909 54,166 51,004 28,297 13.60%
PBT 5,890 16,522 24,522 3,012 1,045 -1,270 -1,186 -
Tax -1,891 -4,690 -7,306 -751 -295 7 22 -
NP 3,999 11,832 17,216 2,261 750 -1,263 -1,164 -
-
NP to SH 4,017 12,317 17,216 2,261 750 -1,263 -1,164 -
-
Tax Rate 32.11% 28.39% 29.79% 24.93% 28.23% - - -
Total Cost 56,865 63,090 82,980 72,648 53,416 52,267 29,461 11.57%
-
Net Worth 72,017 0 46,765 27,137 27,355 27,097 28,244 16.86%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 72,017 0 46,765 27,137 27,355 27,097 28,244 16.86%
NOSH 303,999 224,032 208,402 184,354 182,857 186,363 183,999 8.72%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.57% 15.79% 17.18% 3.02% 1.38% -2.48% -4.11% -
ROE 5.58% 0.00% 36.81% 8.33% 2.74% -4.66% -4.12% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.02 33.44 48.08 40.63 29.62 27.37 15.38 4.48%
EPS 1.32 5.50 8.26 1.23 0.41 -0.68 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2369 0.00 0.2244 0.1472 0.1496 0.1454 0.1535 7.49%
Adjusted Per Share Value based on latest NOSH - 184,354
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.74 15.69 20.98 15.68 11.34 10.68 5.92 13.61%
EPS 0.84 2.58 3.60 0.47 0.16 -0.26 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.00 0.0979 0.0568 0.0573 0.0567 0.0591 16.88%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.285 0.46 0.50 0.12 0.07 0.10 0.16 -
P/RPS 1.42 1.38 1.04 0.30 0.24 0.37 1.04 5.32%
P/EPS 21.57 8.37 6.05 9.78 17.07 -14.76 -25.29 -
EY 4.64 11.95 16.52 10.22 5.86 -6.78 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 2.23 0.82 0.47 0.69 1.04 2.41%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 16/08/12 23/08/11 29/11/10 25/08/09 27/08/08 28/08/07 -
Price 0.27 0.41 0.44 0.14 0.08 0.09 0.16 -
P/RPS 1.35 1.23 0.92 0.34 0.27 0.33 1.04 4.43%
P/EPS 20.43 7.46 5.33 11.42 19.50 -13.28 -25.29 -
EY 4.89 13.41 18.77 8.76 5.13 -7.53 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 1.96 0.95 0.53 0.62 1.04 1.54%

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