[DIGISTA] QoQ Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -23.74%
YoY- -33.34%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 74,260 65,893 70,778 79,446 87,784 97,829 101,321 -18.63%
PBT 14,804 9,956 13,964 16,712 21,892 25,992 26,592 -32.20%
Tax -2,140 -3,826 -4,374 -4,690 -6,128 -6,543 -6,568 -52.48%
NP 12,664 6,130 9,589 12,022 15,764 19,449 20,024 -26.21%
-
NP to SH 12,780 5,911 9,865 12,022 15,764 19,528 20,024 -25.77%
-
Tax Rate 14.46% 38.43% 31.32% 28.06% 27.99% 25.17% 24.70% -
Total Cost 61,596 59,763 61,189 67,424 72,020 78,380 81,297 -16.82%
-
Net Worth 60,779 52,228 0 63,261 61,515 52,479 44,401 23.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 60,779 52,228 0 63,261 61,515 52,479 44,401 23.16%
NOSH 247,674 225,610 224,893 225,131 226,494 201,846 197,865 16.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.05% 9.30% 13.55% 15.13% 17.96% 19.88% 19.76% -
ROE 21.03% 11.32% 0.00% 19.00% 25.63% 37.21% 45.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.98 29.21 31.47 35.29 38.76 48.47 51.21 -29.90%
EPS 5.16 2.62 4.39 5.34 6.96 9.67 10.12 -36.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2454 0.2315 0.00 0.281 0.2716 0.26 0.2244 6.11%
Adjusted Per Share Value based on latest NOSH - 225,108
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.55 13.80 14.82 16.63 18.38 20.48 21.21 -18.61%
EPS 2.68 1.24 2.07 2.52 3.30 4.09 4.19 -25.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1272 0.1093 0.00 0.1324 0.1288 0.1099 0.093 23.09%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.38 0.46 0.50 0.44 0.41 0.50 -
P/RPS 1.03 1.30 1.46 1.42 1.14 0.85 0.98 3.35%
P/EPS 6.01 14.50 10.49 9.36 6.32 4.24 4.94 13.89%
EY 16.65 6.89 9.54 10.68 15.82 23.60 20.24 -12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.64 0.00 1.78 1.62 1.58 2.23 -31.53%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 04/03/13 29/11/12 16/08/12 28/05/12 28/02/12 29/11/11 23/08/11 -
Price 0.29 0.35 0.41 0.47 0.52 0.47 0.44 -
P/RPS 0.97 1.20 1.30 1.33 1.34 0.97 0.86 8.31%
P/EPS 5.62 13.36 9.35 8.80 7.47 4.86 4.35 18.52%
EY 17.79 7.49 10.70 11.36 13.38 20.58 23.00 -15.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.51 0.00 1.67 1.91 1.81 1.96 -28.59%

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