[DIGISTA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -73.83%
YoY- 155.74%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 44,704 35,229 20,281 12,391 52,003 33,586 22,080 59.97%
PBT 1,189 734 418 220 674 461 221 206.72%
Tax -557 -213 -152 -64 -78 -69 -35 531.62%
NP 632 521 266 156 596 392 186 125.84%
-
NP to SH 632 521 266 156 596 392 186 125.84%
-
Tax Rate 46.85% 29.02% 36.36% 29.09% 11.57% 14.97% 15.84% -
Total Cost 44,072 34,708 20,015 12,235 51,407 33,194 21,894 59.35%
-
Net Worth 27,075 26,876 26,280 25,583 26,708 27,141 26,765 0.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 27,075 26,876 26,280 25,583 26,708 27,141 26,765 0.76%
NOSH 180,263 179,655 177,333 173,333 182,058 186,666 185,999 -2.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.41% 1.48% 1.31% 1.26% 1.15% 1.17% 0.84% -
ROE 2.33% 1.94% 1.01% 0.61% 2.23% 1.44% 0.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.80 19.61 11.44 7.15 28.56 17.99 11.87 63.35%
EPS 0.36 0.29 0.15 0.09 0.33 0.21 0.10 134.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1502 0.1496 0.1482 0.1476 0.1467 0.1454 0.1439 2.89%
Adjusted Per Share Value based on latest NOSH - 173,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.38 7.39 4.26 2.60 10.92 7.05 4.63 60.03%
EPS 0.13 0.11 0.06 0.03 0.13 0.08 0.04 119.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0564 0.0552 0.0537 0.0561 0.057 0.0562 0.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.07 0.07 0.05 0.06 0.09 0.10 0.12 -
P/RPS 0.28 0.36 0.44 0.84 0.32 0.56 1.01 -57.45%
P/EPS 19.97 24.14 33.33 66.67 27.49 47.62 120.00 -69.71%
EY 5.01 4.14 3.00 1.50 3.64 2.10 0.83 231.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.34 0.41 0.61 0.69 0.83 -31.53%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 25/08/09 27/05/09 27/02/09 25/11/08 27/08/08 27/05/08 -
Price 0.10 0.08 0.07 0.05 0.06 0.09 0.12 -
P/RPS 0.40 0.41 0.61 0.70 0.21 0.50 1.01 -46.04%
P/EPS 28.52 27.59 46.67 55.56 18.33 42.86 120.00 -61.59%
EY 3.51 3.63 2.14 1.80 5.46 2.33 0.83 161.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.47 0.34 0.41 0.62 0.83 -13.29%

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