[DIGISTA] QoQ Annualized Quarter Result on 31-Dec-2008 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- 4.7%
YoY- 155.74%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 44,704 46,972 40,562 49,564 52,003 44,781 44,160 0.81%
PBT 1,189 978 836 880 674 614 442 93.30%
Tax -557 -284 -304 -256 -78 -92 -70 298.06%
NP 632 694 532 624 596 522 372 42.33%
-
NP to SH 632 694 532 624 596 522 372 42.33%
-
Tax Rate 46.85% 29.04% 36.36% 29.09% 11.57% 14.98% 15.84% -
Total Cost 44,072 46,277 40,030 48,940 51,407 44,258 43,788 0.43%
-
Net Worth 27,075 26,876 26,280 25,583 26,708 27,141 26,765 0.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 27,075 26,876 26,280 25,583 26,708 27,141 26,765 0.76%
NOSH 180,263 179,655 177,333 173,333 182,058 186,666 185,999 -2.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.41% 1.48% 1.31% 1.26% 1.15% 1.17% 0.84% -
ROE 2.33% 2.58% 2.02% 2.44% 2.23% 1.93% 1.39% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.80 26.15 22.87 28.59 28.56 23.99 23.74 2.95%
EPS 0.36 0.39 0.30 0.36 0.33 0.28 0.20 47.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1502 0.1496 0.1482 0.1476 0.1467 0.1454 0.1439 2.89%
Adjusted Per Share Value based on latest NOSH - 173,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.38 9.86 8.51 10.40 10.92 9.40 9.27 0.78%
EPS 0.13 0.15 0.11 0.13 0.13 0.11 0.08 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0564 0.0552 0.0537 0.0561 0.057 0.0562 0.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.07 0.07 0.05 0.06 0.09 0.10 0.12 -
P/RPS 0.28 0.27 0.22 0.21 0.32 0.42 0.51 -32.92%
P/EPS 19.97 18.10 16.67 16.67 27.49 35.71 60.00 -51.94%
EY 5.01 5.52 6.00 6.00 3.64 2.80 1.67 107.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.34 0.41 0.61 0.69 0.83 -31.53%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 25/08/09 27/05/09 27/02/09 25/11/08 27/08/08 27/05/08 -
Price 0.10 0.08 0.07 0.05 0.06 0.09 0.12 -
P/RPS 0.40 0.31 0.31 0.17 0.21 0.38 0.51 -14.94%
P/EPS 28.52 20.69 23.33 13.89 18.33 32.14 60.00 -39.06%
EY 3.51 4.83 4.29 7.20 5.46 3.11 1.67 64.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.47 0.34 0.41 0.62 0.83 -13.29%

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