[DIGISTA] QoQ Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -207.58%
YoY- -957.75%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 38,260 27,788 30,462 40,192 28,391 27,912 28,184 22.57%
PBT -2,170 -588 -1,042 -2,368 -533 281 498 -
Tax 195 160 216 -68 -264 -220 -270 -
NP -1,975 -428 -826 -2,436 -797 61 228 -
-
NP to SH -1,975 -428 -826 -2,436 -792 68 228 -
-
Tax Rate - - - - - 78.29% 54.22% -
Total Cost 40,235 28,216 31,288 42,628 29,188 27,850 27,956 27.44%
-
Net Worth 26,044 27,374 27,617 26,742 26,676 26,996 25,910 0.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 26,044 27,374 27,617 26,742 26,676 26,996 25,910 0.34%
NOSH 181,495 178,333 179,565 179,117 173,333 170,000 162,857 7.48%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.16% -1.54% -2.71% -6.06% -2.81% 0.22% 0.81% -
ROE -7.58% -1.56% -2.99% -9.11% -2.97% 0.25% 0.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.08 15.58 16.96 22.44 16.38 16.42 17.31 14.02%
EPS -1.09 -0.24 -0.46 -1.36 -0.42 0.04 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.1535 0.1538 0.1493 0.1539 0.1588 0.1591 -6.64%
Adjusted Per Share Value based on latest NOSH - 179,117
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.03 5.83 6.39 8.44 5.96 5.86 5.92 22.51%
EPS -0.41 -0.09 -0.17 -0.51 -0.17 0.01 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0575 0.058 0.0561 0.056 0.0567 0.0544 0.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.15 0.16 0.16 0.14 0.13 0.14 0.17 -
P/RPS 0.71 1.03 0.94 0.62 0.79 0.85 0.98 -19.31%
P/EPS -13.78 -66.67 -34.78 -10.29 -28.45 350.00 121.43 -
EY -7.25 -1.50 -2.88 -9.71 -3.51 0.29 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.04 0.94 0.84 0.88 1.07 -1.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 23/05/07 27/02/07 23/11/06 28/08/06 23/05/06 -
Price 0.17 0.16 0.14 0.16 0.15 0.13 0.16 -
P/RPS 0.81 1.03 0.83 0.71 0.92 0.79 0.92 -8.13%
P/EPS -15.62 -66.67 -30.43 -11.76 -32.83 325.00 114.29 -
EY -6.40 -1.50 -3.29 -8.50 -3.05 0.31 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.04 0.91 1.07 0.97 0.82 1.01 10.91%

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