[DIGISTA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 3.59%
YoY- 793.17%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 97,829 75,991 51,136 27,567 73,288 65,754 29,774 120.85%
PBT 25,992 19,944 12,297 6,179 7,242 2,665 1,364 612.15%
Tax -6,543 -4,926 -3,280 -1,731 -2,948 -568 -410 532.79%
NP 19,449 15,018 9,017 4,448 4,294 2,097 954 644.90%
-
NP to SH 19,528 15,018 9,017 4,448 4,294 2,097 954 646.92%
-
Tax Rate 25.17% 24.70% 26.67% 28.01% 40.71% 21.31% 30.06% -
Total Cost 78,380 60,973 42,119 23,119 68,994 63,657 28,820 94.71%
-
Net Worth 52,479 44,401 38,625 34,144 28,909 26,382 27,489 53.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 52,479 44,401 38,625 34,144 28,909 26,382 27,489 53.83%
NOSH 201,846 197,865 192,260 186,890 181,938 179,230 176,666 9.28%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.88% 19.76% 17.63% 16.14% 5.86% 3.19% 3.20% -
ROE 37.21% 33.82% 23.34% 13.03% 14.85% 7.95% 3.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.47 38.41 26.60 14.75 40.28 36.69 16.85 102.13%
EPS 9.67 7.59 4.69 2.38 2.36 1.17 0.54 583.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2244 0.2009 0.1827 0.1589 0.1472 0.1556 40.76%
Adjusted Per Share Value based on latest NOSH - 186,890
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.63 16.02 10.78 5.81 15.45 13.87 6.28 120.82%
EPS 4.12 3.17 1.90 0.94 0.91 0.44 0.20 650.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1107 0.0936 0.0814 0.072 0.061 0.0556 0.058 53.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.41 0.50 0.31 0.14 0.14 0.12 0.15 -
P/RPS 0.85 1.30 1.17 0.95 0.35 0.33 0.89 -3.01%
P/EPS 4.24 6.59 6.61 5.88 5.93 10.26 27.78 -71.40%
EY 23.60 15.18 15.13 17.00 16.86 9.75 3.60 249.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.23 1.54 0.77 0.88 0.82 0.96 39.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 16/05/11 25/02/11 29/11/10 29/11/10 17/05/10 -
Price 0.47 0.44 0.45 0.22 0.14 0.14 0.13 -
P/RPS 0.97 1.15 1.69 1.49 0.35 0.38 0.77 16.62%
P/EPS 4.86 5.80 9.59 9.24 5.93 11.97 24.07 -65.54%
EY 20.58 17.25 10.42 10.82 16.86 8.36 4.15 190.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.96 2.24 1.20 0.88 0.95 0.84 66.74%

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