[DIGISTA] QoQ Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 112.35%
YoY- 110.02%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 52,003 44,781 44,160 63,536 38,260 27,788 30,462 42.69%
PBT 674 614 442 328 -2,170 -588 -1,042 -
Tax -78 -92 -70 -84 195 160 216 -
NP 596 522 372 244 -1,975 -428 -826 -
-
NP to SH 596 522 372 244 -1,975 -428 -826 -
-
Tax Rate 11.57% 14.98% 15.84% 25.61% - - - -
Total Cost 51,407 44,258 43,788 63,292 40,235 28,216 31,288 39.11%
-
Net Worth 26,708 27,141 26,765 29,117 26,044 27,374 27,617 -2.20%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 26,708 27,141 26,765 29,117 26,044 27,374 27,617 -2.20%
NOSH 182,058 186,666 185,999 203,333 181,495 178,333 179,565 0.92%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.15% 1.17% 0.84% 0.38% -5.16% -1.54% -2.71% -
ROE 2.23% 1.93% 1.39% 0.84% -7.58% -1.56% -2.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.56 23.99 23.74 31.25 21.08 15.58 16.96 41.40%
EPS 0.33 0.28 0.20 0.12 -1.09 -0.24 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1467 0.1454 0.1439 0.1432 0.1435 0.1535 0.1538 -3.09%
Adjusted Per Share Value based on latest NOSH - 203,333
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.89 9.38 9.25 13.30 8.01 5.82 6.38 42.68%
EPS 0.12 0.11 0.08 0.05 -0.41 -0.09 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0559 0.0568 0.056 0.061 0.0545 0.0573 0.0578 -2.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.10 0.12 0.14 0.15 0.16 0.16 -
P/RPS 0.32 0.42 0.51 0.45 0.71 1.03 0.94 -51.14%
P/EPS 27.49 35.71 60.00 116.67 -13.78 -66.67 -34.78 -
EY 3.64 2.80 1.67 0.86 -7.25 -1.50 -2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.83 0.98 1.05 1.04 1.04 -29.86%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 27/08/08 27/05/08 21/02/08 30/11/07 28/08/07 23/05/07 -
Price 0.06 0.09 0.12 0.14 0.17 0.16 0.14 -
P/RPS 0.21 0.38 0.51 0.45 0.81 1.03 0.83 -59.89%
P/EPS 18.33 32.14 60.00 116.67 -15.62 -66.67 -30.43 -
EY 5.46 3.11 1.67 0.86 -6.40 -1.50 -3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 0.83 0.98 1.18 1.04 0.91 -41.14%

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