[DIGISTA] QoQ Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -4.22%
YoY- 258.65%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 110,268 73,288 87,672 59,548 69,852 44,704 46,972 76.35%
PBT 24,716 7,242 3,553 2,728 2,848 1,189 978 756.12%
Tax -6,924 -2,948 -757 -820 -856 -557 -284 735.92%
NP 17,792 4,294 2,796 1,908 1,992 632 694 764.32%
-
NP to SH 17,792 4,294 2,796 1,908 1,992 632 694 764.32%
-
Tax Rate 28.01% 40.71% 21.31% 30.06% 30.06% 46.85% 29.04% -
Total Cost 92,476 68,994 84,876 57,640 67,860 44,072 46,277 58.45%
-
Net Worth 34,144 28,909 26,382 27,489 27,212 27,075 26,876 17.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 34,144 28,909 26,382 27,489 27,212 27,075 26,876 17.24%
NOSH 186,890 181,938 179,230 176,666 177,857 180,263 179,655 2.65%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.14% 5.86% 3.19% 3.20% 2.85% 1.41% 1.48% -
ROE 52.11% 14.85% 10.60% 6.94% 7.32% 2.33% 2.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.00 40.28 48.92 33.71 39.27 24.80 26.15 71.76%
EPS 9.52 2.36 1.56 1.08 1.12 0.36 0.39 736.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 0.1589 0.1472 0.1556 0.153 0.1502 0.1496 14.21%
Adjusted Per Share Value based on latest NOSH - 175,769
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.25 15.45 18.49 12.56 14.73 9.43 9.91 76.28%
EPS 3.75 0.91 0.59 0.40 0.42 0.13 0.15 749.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.061 0.0556 0.058 0.0574 0.0571 0.0567 17.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.14 0.14 0.12 0.15 0.11 0.07 0.07 -
P/RPS 0.24 0.35 0.25 0.45 0.28 0.28 0.27 -7.53%
P/EPS 1.47 5.93 7.69 13.89 9.82 19.97 18.10 -81.16%
EY 68.00 16.86 13.00 7.20 10.18 5.01 5.52 430.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 0.82 0.96 0.72 0.47 0.47 38.84%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 29/11/10 17/05/10 24/02/10 26/11/09 25/08/09 -
Price 0.22 0.14 0.14 0.13 0.14 0.10 0.08 -
P/RPS 0.37 0.35 0.29 0.39 0.36 0.40 0.31 12.48%
P/EPS 2.31 5.93 8.97 12.04 12.50 28.52 20.69 -76.72%
EY 43.27 16.86 11.14 8.31 8.00 3.51 4.83 329.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.88 0.95 0.84 0.92 0.67 0.53 72.16%

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