[DIGISTA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 66.55%
YoY- 616.17%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 39,723 21,946 97,829 75,991 51,136 27,567 73,288 -33.49%
PBT 8,356 5,473 25,992 19,944 12,297 6,179 7,242 9.99%
Tax -2,345 -1,532 -6,543 -4,926 -3,280 -1,731 -2,948 -14.13%
NP 6,011 3,941 19,449 15,018 9,017 4,448 4,294 25.11%
-
NP to SH 6,011 3,941 19,528 15,018 9,017 4,448 4,294 25.11%
-
Tax Rate 28.06% 27.99% 25.17% 24.70% 26.67% 28.01% 40.71% -
Total Cost 33,712 18,005 78,380 60,973 42,119 23,119 68,994 -37.93%
-
Net Worth 63,261 61,515 52,479 44,401 38,625 34,144 28,909 68.47%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 63,261 61,515 52,479 44,401 38,625 34,144 28,909 68.47%
NOSH 225,131 226,494 201,846 197,865 192,260 186,890 181,938 15.24%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.13% 17.96% 19.88% 19.76% 17.63% 16.14% 5.86% -
ROE 9.50% 6.41% 37.21% 33.82% 23.34% 13.03% 14.85% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 17.64 9.69 48.47 38.41 26.60 14.75 40.28 -42.30%
EPS 2.67 1.74 9.67 7.59 4.69 2.38 2.36 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.281 0.2716 0.26 0.2244 0.2009 0.1827 0.1589 46.18%
Adjusted Per Share Value based on latest NOSH - 208,402
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.38 4.63 20.63 16.02 10.78 5.81 15.45 -33.46%
EPS 1.27 0.83 4.12 3.17 1.90 0.94 0.91 24.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.1297 0.1107 0.0936 0.0814 0.072 0.061 68.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.50 0.44 0.41 0.50 0.31 0.14 0.14 -
P/RPS 2.83 4.54 0.85 1.30 1.17 0.95 0.35 302.34%
P/EPS 18.73 25.29 4.24 6.59 6.61 5.88 5.93 115.12%
EY 5.34 3.95 23.60 15.18 15.13 17.00 16.86 -53.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.62 1.58 2.23 1.54 0.77 0.88 59.87%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 29/11/11 23/08/11 16/05/11 25/02/11 29/11/10 -
Price 0.47 0.52 0.47 0.44 0.45 0.22 0.14 -
P/RPS 2.66 5.37 0.97 1.15 1.69 1.49 0.35 286.07%
P/EPS 17.60 29.89 4.86 5.80 9.59 9.24 5.93 106.38%
EY 5.68 3.35 20.58 17.25 10.42 10.82 16.86 -51.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.91 1.81 1.96 2.24 1.20 0.88 53.22%

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