[DIGISTA] QoQ Annualized Quarter 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- 46.54%
YoY- 302.5%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 102,272 110,268 73,288 87,672 59,548 69,852 44,704 73.71%
PBT 24,594 24,716 7,242 3,553 2,728 2,848 1,189 654.91%
Tax -6,560 -6,924 -2,948 -757 -820 -856 -557 418.42%
NP 18,034 17,792 4,294 2,796 1,908 1,992 632 835.70%
-
NP to SH 18,034 17,792 4,294 2,796 1,908 1,992 632 835.70%
-
Tax Rate 26.67% 28.01% 40.71% 21.31% 30.06% 30.06% 46.85% -
Total Cost 84,238 92,476 68,994 84,876 57,640 67,860 44,072 54.07%
-
Net Worth 38,625 34,144 28,909 26,382 27,489 27,212 27,075 26.75%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 38,625 34,144 28,909 26,382 27,489 27,212 27,075 26.75%
NOSH 192,260 186,890 181,938 179,230 176,666 177,857 180,263 4.39%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.63% 16.14% 5.86% 3.19% 3.20% 2.85% 1.41% -
ROE 46.69% 52.11% 14.85% 10.60% 6.94% 7.32% 2.33% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 53.19 59.00 40.28 48.92 33.71 39.27 24.80 66.38%
EPS 9.38 9.52 2.36 1.56 1.08 1.12 0.36 780.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2009 0.1827 0.1589 0.1472 0.1556 0.153 0.1502 21.41%
Adjusted Per Share Value based on latest NOSH - 184,354
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.47 23.14 15.38 18.40 12.50 14.66 9.38 73.76%
EPS 3.79 3.73 0.90 0.59 0.40 0.42 0.13 849.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0717 0.0607 0.0554 0.0577 0.0571 0.0568 26.82%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.31 0.14 0.14 0.12 0.15 0.11 0.07 -
P/RPS 0.58 0.24 0.35 0.25 0.45 0.28 0.28 62.56%
P/EPS 3.30 1.47 5.93 7.69 13.89 9.82 19.97 -69.91%
EY 30.26 68.00 16.86 13.00 7.20 10.18 5.01 232.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.77 0.88 0.82 0.96 0.72 0.47 120.76%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 25/02/11 29/11/10 29/11/10 17/05/10 24/02/10 26/11/09 -
Price 0.45 0.22 0.14 0.14 0.13 0.14 0.10 -
P/RPS 0.85 0.37 0.35 0.29 0.39 0.36 0.40 65.36%
P/EPS 4.80 2.31 5.93 8.97 12.04 12.50 28.52 -69.54%
EY 20.84 43.27 16.86 11.14 8.31 8.00 3.51 228.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.20 0.88 0.95 0.84 0.92 0.67 123.75%

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