[DIGISTA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 2.79%
YoY- -50.45%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 20,934 14,092 7,182 31,416 25,386 20,695 12,274 42.89%
PBT 211 249 141 4,219 3,848 3,129 1,856 -76.62%
Tax -165 -135 -70 -1,494 -1,197 -960 -547 -55.12%
NP 46 114 71 2,725 2,651 2,169 1,309 -89.33%
-
NP to SH 51 114 71 2,725 2,651 2,169 1,309 -88.57%
-
Tax Rate 78.20% 54.22% 49.65% 35.41% 31.11% 30.68% 29.47% -
Total Cost 20,888 13,978 7,111 28,691 22,735 18,526 10,965 53.85%
-
Net Worth 26,996 25,910 28,204 26,547 26,409 27,991 26,911 0.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 3,343 3,334 - - -
Div Payout % - - - 122.70% 125.79% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 26,996 25,910 28,204 26,547 26,409 27,991 26,911 0.21%
NOSH 170,000 162,857 177,500 167,177 166,729 85,731 85,000 58.94%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.22% 0.81% 0.99% 8.67% 10.44% 10.48% 10.66% -
ROE 0.19% 0.44% 0.25% 10.26% 10.04% 7.75% 4.86% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.31 8.65 4.05 18.79 15.23 24.14 14.44 -10.11%
EPS 0.03 0.07 0.04 1.63 1.59 2.53 1.54 -92.81%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.1588 0.1591 0.1589 0.1588 0.1584 0.3265 0.3166 -36.95%
Adjusted Per Share Value based on latest NOSH - 185,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.41 2.97 1.51 6.62 5.35 4.36 2.59 42.73%
EPS 0.01 0.02 0.01 0.57 0.56 0.46 0.28 -89.22%
DPS 0.00 0.00 0.00 0.71 0.70 0.00 0.00 -
NAPS 0.0569 0.0546 0.0595 0.056 0.0557 0.059 0.0567 0.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.14 0.17 0.14 0.20 0.23 0.54 0.55 -
P/RPS 1.14 1.96 3.46 1.06 1.51 2.24 3.81 -55.36%
P/EPS 466.67 242.86 350.00 12.27 14.47 21.34 35.71 457.43%
EY 0.21 0.41 0.29 8.15 6.91 4.69 2.80 -82.29%
DY 0.00 0.00 0.00 10.00 8.70 0.00 0.00 -
P/NAPS 0.88 1.07 0.88 1.26 1.45 1.65 1.74 -36.60%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 24/02/06 23/11/05 23/08/05 24/05/05 24/02/05 -
Price 0.13 0.16 0.16 0.18 0.21 0.25 0.54 -
P/RPS 1.06 1.85 3.95 0.96 1.38 1.04 3.74 -56.95%
P/EPS 433.33 228.57 400.00 11.04 13.21 9.88 35.06 437.03%
EY 0.23 0.44 0.25 9.06 7.57 10.12 2.85 -81.41%
DY 0.00 0.00 0.00 11.11 9.52 0.00 0.00 -
P/NAPS 0.82 1.01 1.01 1.13 1.33 0.77 1.71 -38.81%

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