[DIGISTA] QoQ Annualized Quarter Result on 31-Dec-2011 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -19.27%
YoY- -11.4%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 65,893 70,778 79,446 87,784 97,829 101,321 102,272 -25.34%
PBT 9,956 13,964 16,712 21,892 25,992 26,592 24,594 -45.18%
Tax -3,826 -4,374 -4,690 -6,128 -6,543 -6,568 -6,560 -30.12%
NP 6,130 9,589 12,022 15,764 19,449 20,024 18,034 -51.19%
-
NP to SH 5,911 9,865 12,022 15,764 19,528 20,024 18,034 -52.36%
-
Tax Rate 38.43% 31.32% 28.06% 27.99% 25.17% 24.70% 26.67% -
Total Cost 59,763 61,189 67,424 72,020 78,380 81,297 84,238 -20.40%
-
Net Worth 52,228 0 63,261 61,515 52,479 44,401 38,625 22.21%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 52,228 0 63,261 61,515 52,479 44,401 38,625 22.21%
NOSH 225,610 224,893 225,131 226,494 201,846 197,865 192,260 11.22%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.30% 13.55% 15.13% 17.96% 19.88% 19.76% 17.63% -
ROE 11.32% 0.00% 19.00% 25.63% 37.21% 45.10% 46.69% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 29.21 31.47 35.29 38.76 48.47 51.21 53.19 -32.86%
EPS 2.62 4.39 5.34 6.96 9.67 10.12 9.38 -57.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.00 0.281 0.2716 0.26 0.2244 0.2009 9.88%
Adjusted Per Share Value based on latest NOSH - 226,494
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.83 14.86 16.68 18.43 20.53 21.27 21.47 -25.35%
EPS 1.24 2.07 2.52 3.31 4.10 4.20 3.79 -52.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.00 0.1328 0.1291 0.1102 0.0932 0.0811 22.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.38 0.46 0.50 0.44 0.41 0.50 0.31 -
P/RPS 1.30 1.46 1.42 1.14 0.85 0.98 0.58 71.01%
P/EPS 14.50 10.49 9.36 6.32 4.24 4.94 3.30 167.54%
EY 6.89 9.54 10.68 15.82 23.60 20.24 30.26 -62.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.00 1.78 1.62 1.58 2.23 1.54 4.27%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 16/08/12 28/05/12 28/02/12 29/11/11 23/08/11 16/05/11 -
Price 0.35 0.41 0.47 0.52 0.47 0.44 0.45 -
P/RPS 1.20 1.30 1.33 1.34 0.97 0.86 0.85 25.76%
P/EPS 13.36 9.35 8.80 7.47 4.86 4.35 4.80 97.49%
EY 7.49 10.70 11.36 13.38 20.58 23.00 20.84 -49.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.00 1.67 1.91 1.81 1.96 2.24 -23.06%

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