[DIGISTA] QoQ Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 66.09%
YoY- -462.28%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 63,536 38,260 27,788 30,462 40,192 28,391 27,912 72.78%
PBT 328 -2,170 -588 -1,042 -2,368 -533 281 10.82%
Tax -84 195 160 216 -68 -264 -220 -47.27%
NP 244 -1,975 -428 -826 -2,436 -797 61 151.34%
-
NP to SH 244 -1,975 -428 -826 -2,436 -792 68 133.83%
-
Tax Rate 25.61% - - - - - 78.29% -
Total Cost 63,292 40,235 28,216 31,288 42,628 29,188 27,850 72.59%
-
Net Worth 29,117 26,044 27,374 27,617 26,742 26,676 26,996 5.15%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 29,117 26,044 27,374 27,617 26,742 26,676 26,996 5.15%
NOSH 203,333 181,495 178,333 179,565 179,117 173,333 170,000 12.64%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.38% -5.16% -1.54% -2.71% -6.06% -2.81% 0.22% -
ROE 0.84% -7.58% -1.56% -2.99% -9.11% -2.97% 0.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 31.25 21.08 15.58 16.96 22.44 16.38 16.42 53.39%
EPS 0.12 -1.09 -0.24 -0.46 -1.36 -0.42 0.04 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1432 0.1435 0.1535 0.1538 0.1493 0.1539 0.1588 -6.64%
Adjusted Per Share Value based on latest NOSH - 178,181
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.34 8.03 5.83 6.39 8.44 5.96 5.86 72.79%
EPS 0.05 -0.41 -0.09 -0.17 -0.51 -0.17 0.01 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0611 0.0547 0.0575 0.058 0.0561 0.056 0.0567 5.09%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.14 0.15 0.16 0.16 0.14 0.13 0.14 -
P/RPS 0.45 0.71 1.03 0.94 0.62 0.79 0.85 -34.48%
P/EPS 116.67 -13.78 -66.67 -34.78 -10.29 -28.45 350.00 -51.82%
EY 0.86 -7.25 -1.50 -2.88 -9.71 -3.51 0.29 106.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 1.04 1.04 0.94 0.84 0.88 7.41%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 30/11/07 28/08/07 23/05/07 27/02/07 23/11/06 28/08/06 -
Price 0.14 0.17 0.16 0.14 0.16 0.15 0.13 -
P/RPS 0.45 0.81 1.03 0.83 0.71 0.92 0.79 -31.21%
P/EPS 116.67 -15.62 -66.67 -30.43 -11.76 -32.83 325.00 -49.39%
EY 0.86 -6.40 -1.50 -3.29 -8.50 -3.05 0.31 97.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.18 1.04 0.91 1.07 0.97 0.82 12.58%

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