[DIGISTA] QoQ Annualized Quarter Result on 30-Sep-2010 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 53.58%
YoY- 579.43%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 101,321 102,272 110,268 73,288 87,672 59,548 69,852 28.22%
PBT 26,592 24,594 24,716 7,242 3,553 2,728 2,848 345.22%
Tax -6,568 -6,560 -6,924 -2,948 -757 -820 -856 290.47%
NP 20,024 18,034 17,792 4,294 2,796 1,908 1,992 367.74%
-
NP to SH 20,024 18,034 17,792 4,294 2,796 1,908 1,992 367.74%
-
Tax Rate 24.70% 26.67% 28.01% 40.71% 21.31% 30.06% 30.06% -
Total Cost 81,297 84,238 92,476 68,994 84,876 57,640 67,860 12.83%
-
Net Worth 44,401 38,625 34,144 28,909 26,382 27,489 27,212 38.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 44,401 38,625 34,144 28,909 26,382 27,489 27,212 38.72%
NOSH 197,865 192,260 186,890 181,938 179,230 176,666 177,857 7.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.76% 17.63% 16.14% 5.86% 3.19% 3.20% 2.85% -
ROE 45.10% 46.69% 52.11% 14.85% 10.60% 6.94% 7.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 51.21 53.19 59.00 40.28 48.92 33.71 39.27 19.41%
EPS 10.12 9.38 9.52 2.36 1.56 1.08 1.12 335.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2244 0.2009 0.1827 0.1589 0.1472 0.1556 0.153 29.17%
Adjusted Per Share Value based on latest NOSH - 186,513
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.27 21.47 23.14 15.38 18.40 12.50 14.66 28.24%
EPS 4.20 3.79 3.73 0.90 0.59 0.40 0.42 366.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0932 0.0811 0.0717 0.0607 0.0554 0.0577 0.0571 38.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.31 0.14 0.14 0.12 0.15 0.11 -
P/RPS 0.98 0.58 0.24 0.35 0.25 0.45 0.28 131.05%
P/EPS 4.94 3.30 1.47 5.93 7.69 13.89 9.82 -36.82%
EY 20.24 30.26 68.00 16.86 13.00 7.20 10.18 58.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.54 0.77 0.88 0.82 0.96 0.72 112.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 16/05/11 25/02/11 29/11/10 29/11/10 17/05/10 24/02/10 -
Price 0.44 0.45 0.22 0.14 0.14 0.13 0.14 -
P/RPS 0.86 0.85 0.37 0.35 0.29 0.39 0.36 78.98%
P/EPS 4.35 4.80 2.31 5.93 8.97 12.04 12.50 -50.62%
EY 23.00 20.84 43.27 16.86 11.14 8.31 8.00 102.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.24 1.20 0.88 0.95 0.84 0.92 65.79%

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