[DIGISTA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 23.11%
YoY- -957.75%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 38,260 20,841 15,231 10,048 28,391 20,934 14,092 94.49%
PBT -2,170 -441 -521 -592 -533 211 249 -
Tax 195 120 108 -17 -264 -165 -135 -
NP -1,975 -321 -413 -609 -797 46 114 -
-
NP to SH -1,975 -321 -413 -609 -792 51 114 -
-
Tax Rate - - - - - 78.20% 54.22% -
Total Cost 40,235 21,162 15,644 10,657 29,188 20,888 13,978 102.22%
-
Net Worth 26,044 27,374 27,617 26,742 26,676 26,996 25,910 0.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 26,044 27,374 27,617 26,742 26,676 26,996 25,910 0.34%
NOSH 181,495 178,333 179,565 179,117 173,333 170,000 162,857 7.48%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.16% -1.54% -2.71% -6.06% -2.81% 0.22% 0.81% -
ROE -7.58% -1.17% -1.50% -2.28% -2.97% 0.19% 0.44% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.08 11.69 8.48 5.61 16.38 12.31 8.65 80.99%
EPS -1.09 -0.18 -0.23 -0.34 -0.42 0.03 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.1535 0.1538 0.1493 0.1539 0.1588 0.1591 -6.64%
Adjusted Per Share Value based on latest NOSH - 179,117
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.03 4.37 3.20 2.11 5.96 4.39 2.96 94.39%
EPS -0.41 -0.07 -0.09 -0.13 -0.17 0.01 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0575 0.058 0.0561 0.056 0.0567 0.0544 0.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.15 0.16 0.16 0.14 0.13 0.14 0.17 -
P/RPS 0.71 1.37 1.89 2.50 0.79 1.14 1.96 -49.15%
P/EPS -13.78 -88.89 -69.57 -41.18 -28.45 466.67 242.86 -
EY -7.25 -1.13 -1.44 -2.43 -3.51 0.21 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.04 0.94 0.84 0.88 1.07 -1.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 23/05/07 27/02/07 23/11/06 28/08/06 23/05/06 -
Price 0.17 0.16 0.14 0.16 0.15 0.13 0.16 -
P/RPS 0.81 1.37 1.65 2.85 0.92 1.06 1.85 -42.31%
P/EPS -15.62 -88.89 -60.87 -47.06 -32.83 433.33 228.57 -
EY -6.40 -1.13 -1.64 -2.13 -3.05 0.23 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.04 0.91 1.07 0.97 0.82 1.01 10.91%

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