[DIGISTA] QoQ Annualized Quarter Result on 31-Dec-2010 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 314.35%
YoY- 793.17%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 97,829 101,321 102,272 110,268 73,288 87,672 59,548 39.18%
PBT 25,992 26,592 24,594 24,716 7,242 3,553 2,728 348.81%
Tax -6,543 -6,568 -6,560 -6,924 -2,948 -757 -820 298.80%
NP 19,449 20,024 18,034 17,792 4,294 2,796 1,908 369.46%
-
NP to SH 19,528 20,024 18,034 17,792 4,294 2,796 1,908 370.72%
-
Tax Rate 25.17% 24.70% 26.67% 28.01% 40.71% 21.31% 30.06% -
Total Cost 78,380 81,297 84,238 92,476 68,994 84,876 57,640 22.71%
-
Net Worth 52,479 44,401 38,625 34,144 28,909 26,382 27,489 53.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 52,479 44,401 38,625 34,144 28,909 26,382 27,489 53.83%
NOSH 201,846 197,865 192,260 186,890 181,938 179,230 176,666 9.28%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.88% 19.76% 17.63% 16.14% 5.86% 3.19% 3.20% -
ROE 37.21% 45.10% 46.69% 52.11% 14.85% 10.60% 6.94% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.47 51.21 53.19 59.00 40.28 48.92 33.71 27.36%
EPS 9.67 10.12 9.38 9.52 2.36 1.56 1.08 330.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2244 0.2009 0.1827 0.1589 0.1472 0.1556 40.76%
Adjusted Per Share Value based on latest NOSH - 186,890
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.53 21.27 21.47 23.14 15.38 18.40 12.50 39.16%
EPS 4.10 4.20 3.79 3.73 0.90 0.59 0.40 371.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.0932 0.0811 0.0717 0.0607 0.0554 0.0577 53.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.41 0.50 0.31 0.14 0.14 0.12 0.15 -
P/RPS 0.85 0.98 0.58 0.24 0.35 0.25 0.45 52.74%
P/EPS 4.24 4.94 3.30 1.47 5.93 7.69 13.89 -54.63%
EY 23.60 20.24 30.26 68.00 16.86 13.00 7.20 120.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.23 1.54 0.77 0.88 0.82 0.96 39.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 16/05/11 25/02/11 29/11/10 29/11/10 17/05/10 -
Price 0.47 0.44 0.45 0.22 0.14 0.14 0.13 -
P/RPS 0.97 0.86 0.85 0.37 0.35 0.29 0.39 83.46%
P/EPS 4.86 4.35 4.80 2.31 5.93 8.97 12.04 -45.35%
EY 20.58 23.00 20.84 43.27 16.86 11.14 8.31 82.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.96 2.24 1.20 0.88 0.95 0.84 66.74%

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