[DIGISTA] QoQ Annualized Quarter Result on 31-Mar-2006 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -19.72%
YoY- -94.74%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 40,192 28,391 27,912 28,184 28,728 31,416 33,848 12.09%
PBT -2,368 -533 281 498 564 4,219 5,130 -
Tax -68 -264 -220 -270 -280 -1,494 -1,596 -87.73%
NP -2,436 -797 61 228 284 2,725 3,534 -
-
NP to SH -2,436 -792 68 228 284 2,725 3,534 -
-
Tax Rate - - 78.29% 54.22% 49.65% 35.41% 31.11% -
Total Cost 42,628 29,188 27,850 27,956 28,444 28,691 30,313 25.44%
-
Net Worth 26,742 26,676 26,996 25,910 28,204 26,547 26,409 0.83%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - 3,343 4,446 -
Div Payout % - - - - - 122.70% 125.79% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 26,742 26,676 26,996 25,910 28,204 26,547 26,409 0.83%
NOSH 179,117 173,333 170,000 162,857 177,500 167,177 166,729 4.88%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -6.06% -2.81% 0.22% 0.81% 0.99% 8.67% 10.44% -
ROE -9.11% -2.97% 0.25% 0.88% 1.01% 10.26% 13.38% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 22.44 16.38 16.42 17.31 16.18 18.79 20.30 6.89%
EPS -1.36 -0.42 0.04 0.14 0.16 1.63 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.67 -
NAPS 0.1493 0.1539 0.1588 0.1591 0.1589 0.1588 0.1584 -3.85%
Adjusted Per Share Value based on latest NOSH - 146,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.44 5.96 5.86 5.92 6.03 6.59 7.10 12.18%
EPS -0.51 -0.17 0.01 0.05 0.06 0.57 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.93 -
NAPS 0.0561 0.056 0.0567 0.0544 0.0592 0.0557 0.0554 0.83%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.13 0.14 0.17 0.14 0.20 0.23 -
P/RPS 0.62 0.79 0.85 0.98 0.87 1.06 1.13 -32.90%
P/EPS -10.29 -28.45 350.00 121.43 87.50 12.27 10.85 -
EY -9.71 -3.51 0.29 0.82 1.14 8.15 9.22 -
DY 0.00 0.00 0.00 0.00 0.00 10.00 11.59 -
P/NAPS 0.94 0.84 0.88 1.07 0.88 1.26 1.45 -25.03%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 28/08/06 23/05/06 24/02/06 23/11/05 23/08/05 -
Price 0.16 0.15 0.13 0.16 0.16 0.18 0.21 -
P/RPS 0.71 0.92 0.79 0.92 0.99 0.96 1.03 -21.91%
P/EPS -11.76 -32.83 325.00 114.29 100.00 11.04 9.91 -
EY -8.50 -3.05 0.31 0.88 1.00 9.06 10.10 -
DY 0.00 0.00 0.00 0.00 0.00 11.11 12.70 -
P/NAPS 1.07 0.97 0.82 1.01 1.01 1.13 1.33 -13.46%

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