[DIGISTA] YoY TTM Result on 31-Dec-2008 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- 15.37%
YoY- 154.64%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 92,208 100,063 49,456 49,029 44,096 31,256 26,324 23.22%
PBT 25,287 12,710 1,573 907 -1,496 -1,265 2,504 46.99%
Tax -6,344 -4,465 -545 -194 191 -210 -1,016 35.68%
NP 18,943 8,245 1,028 713 -1,305 -1,475 1,488 52.77%
-
NP to SH 19,092 8,245 1,028 713 -1,305 -1,475 1,488 52.97%
-
Tax Rate 25.09% 35.13% 34.65% 21.39% - - 40.58% -
Total Cost 73,265 91,818 48,428 48,316 45,401 32,731 24,836 19.74%
-
Net Worth 61,515 34,144 27,212 25,583 29,117 26,742 28,204 13.87%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 1,735 -
Div Payout % - - - - - - 116.62% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 61,515 34,144 27,212 25,583 29,117 26,742 28,204 13.87%
NOSH 226,494 186,890 177,857 173,333 203,333 179,117 177,500 4.14%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 20.54% 8.24% 2.08% 1.45% -2.96% -4.72% 5.65% -
ROE 31.04% 24.15% 3.78% 2.79% -4.48% -5.52% 5.28% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 40.71 53.54 27.81 28.29 21.69 17.45 14.83 18.32%
EPS 8.43 4.41 0.58 0.41 -0.64 -0.82 0.84 46.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.98 -
NAPS 0.2716 0.1827 0.153 0.1476 0.1432 0.1493 0.1589 9.34%
Adjusted Per Share Value based on latest NOSH - 173,333
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 19.30 20.95 10.35 10.26 9.23 6.54 5.51 23.22%
EPS 4.00 1.73 0.22 0.15 -0.27 -0.31 0.31 53.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.1288 0.0715 0.057 0.0536 0.061 0.056 0.0591 13.85%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.44 0.14 0.11 0.06 0.14 0.14 0.14 -
P/RPS 1.08 0.26 0.40 0.21 0.65 0.80 0.94 2.33%
P/EPS 5.22 3.17 19.03 14.59 -21.81 -17.00 16.70 -17.61%
EY 19.16 31.51 5.25 6.86 -4.58 -5.88 5.99 21.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.98 -
P/NAPS 1.62 0.77 0.72 0.41 0.98 0.94 0.88 10.70%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 24/02/10 27/02/09 21/02/08 27/02/07 24/02/06 -
Price 0.52 0.22 0.14 0.05 0.14 0.16 0.16 -
P/RPS 1.28 0.41 0.50 0.18 0.65 0.92 1.08 2.87%
P/EPS 6.17 4.99 24.22 12.16 -21.81 -19.43 19.09 -17.15%
EY 16.21 20.05 4.13 8.23 -4.58 -5.15 5.24 20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.11 -
P/NAPS 1.91 1.20 0.92 0.34 0.98 1.07 1.01 11.19%

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