[DIGISTA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 44.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 20,695 12,274 51,197 40,384 28,025 13,484 41,101 -36.68%
PBT 3,129 1,856 7,895 6,094 4,247 2,204 6,520 -38.67%
Tax -960 -547 -2,396 -1,806 -1,286 -681 -5,957 -70.35%
NP 2,169 1,309 5,499 4,288 2,961 1,523 563 145.55%
-
NP to SH 2,169 1,309 5,499 4,288 2,961 1,523 4,594 -39.33%
-
Tax Rate 30.68% 29.47% 30.35% 29.64% 30.28% 30.90% 91.37% -
Total Cost 18,526 10,965 45,698 36,096 25,064 11,961 40,538 -40.64%
-
Net Worth 27,991 26,911 25,171 23,840 22,227 20,865 9,031 112.43%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 3,273 1,627 1,604 1,523 - -
Div Payout % - - 59.52% 37.95% 54.20% 100.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 27,991 26,911 25,171 23,840 22,227 20,865 9,031 112.43%
NOSH 85,731 85,000 81,830 81,366 80,243 76,150 52,204 39.15%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.48% 10.66% 10.74% 10.62% 10.57% 11.29% 1.37% -
ROE 7.75% 4.86% 21.85% 17.99% 13.32% 7.30% 50.87% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.14 14.44 62.56 49.63 34.92 17.71 78.73 -54.49%
EPS 2.53 1.54 6.72 5.27 3.69 2.00 8.80 -56.40%
DPS 0.00 0.00 4.00 2.00 2.00 2.00 0.00 -
NAPS 0.3265 0.3166 0.3076 0.293 0.277 0.274 0.173 52.65%
Adjusted Per Share Value based on latest NOSH - 83,459
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.33 2.57 10.72 8.45 5.87 2.82 8.60 -36.68%
EPS 0.45 0.27 1.15 0.90 0.62 0.32 0.96 -39.62%
DPS 0.00 0.00 0.69 0.34 0.34 0.32 0.00 -
NAPS 0.0586 0.0563 0.0527 0.0499 0.0465 0.0437 0.0189 112.48%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.54 0.55 0.54 0.54 0.88 0.86 0.00 -
P/RPS 2.24 3.81 0.86 1.09 2.52 4.86 0.00 -
P/EPS 21.34 35.71 8.04 10.25 23.85 43.00 0.00 -
EY 4.69 2.80 12.44 9.76 4.19 2.33 0.00 -
DY 0.00 0.00 7.41 3.70 2.27 2.33 0.00 -
P/NAPS 1.65 1.74 1.76 1.84 3.18 3.14 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 24/02/05 23/11/04 25/08/04 18/05/04 14/01/04 05/11/03 -
Price 0.25 0.54 0.77 0.56 0.61 0.84 0.00 -
P/RPS 1.04 3.74 1.23 1.13 1.75 4.74 0.00 -
P/EPS 9.88 35.06 11.46 10.63 16.53 42.00 0.00 -
EY 10.12 2.85 8.73 9.41 6.05 2.38 0.00 -
DY 0.00 0.00 5.19 3.57 3.28 2.38 0.00 -
P/NAPS 0.77 1.71 2.50 1.91 2.20 3.07 0.00 -

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