[DIGISTA] QoQ Annualized Quarter Result on 30-Jun-2011 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 11.03%
YoY- 616.17%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 79,446 87,784 97,829 101,321 102,272 110,268 73,288 5.52%
PBT 16,712 21,892 25,992 26,592 24,594 24,716 7,242 74.53%
Tax -4,690 -6,128 -6,543 -6,568 -6,560 -6,924 -2,948 36.24%
NP 12,022 15,764 19,449 20,024 18,034 17,792 4,294 98.52%
-
NP to SH 12,022 15,764 19,528 20,024 18,034 17,792 4,294 98.52%
-
Tax Rate 28.06% 27.99% 25.17% 24.70% 26.67% 28.01% 40.71% -
Total Cost 67,424 72,020 78,380 81,297 84,238 92,476 68,994 -1.52%
-
Net Worth 63,261 61,515 52,479 44,401 38,625 34,144 28,909 68.47%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 63,261 61,515 52,479 44,401 38,625 34,144 28,909 68.47%
NOSH 225,131 226,494 201,846 197,865 192,260 186,890 181,938 15.24%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.13% 17.96% 19.88% 19.76% 17.63% 16.14% 5.86% -
ROE 19.00% 25.63% 37.21% 45.10% 46.69% 52.11% 14.85% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 35.29 38.76 48.47 51.21 53.19 59.00 40.28 -8.43%
EPS 5.34 6.96 9.67 10.12 9.38 9.52 2.36 72.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.281 0.2716 0.26 0.2244 0.2009 0.1827 0.1589 46.18%
Adjusted Per Share Value based on latest NOSH - 208,402
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.75 18.51 20.63 21.37 21.57 23.25 15.45 5.52%
EPS 2.54 3.32 4.12 4.22 3.80 3.75 0.91 98.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.1297 0.1107 0.0936 0.0814 0.072 0.061 68.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.50 0.44 0.41 0.50 0.31 0.14 0.14 -
P/RPS 1.42 1.14 0.85 0.98 0.58 0.24 0.35 154.16%
P/EPS 9.36 6.32 4.24 4.94 3.30 1.47 5.93 35.52%
EY 10.68 15.82 23.60 20.24 30.26 68.00 16.86 -26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.62 1.58 2.23 1.54 0.77 0.88 59.87%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 29/11/11 23/08/11 16/05/11 25/02/11 29/11/10 -
Price 0.47 0.52 0.47 0.44 0.45 0.22 0.14 -
P/RPS 1.33 1.34 0.97 0.86 0.85 0.37 0.35 143.31%
P/EPS 8.80 7.47 4.86 4.35 4.80 2.31 5.93 30.07%
EY 11.36 13.38 20.58 23.00 20.84 43.27 16.86 -23.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.91 1.81 1.96 2.24 1.20 0.88 53.22%

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