[DIGISTA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 70.51%
YoY- 43.01%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,463 44,704 35,229 20,281 12,391 52,003 33,586 -35.26%
PBT 712 1,189 734 418 220 674 461 33.50%
Tax -214 -557 -213 -152 -64 -78 -69 112.23%
NP 498 632 521 266 156 596 392 17.24%
-
NP to SH 498 632 521 266 156 596 392 17.24%
-
Tax Rate 30.06% 46.85% 29.02% 36.36% 29.09% 11.57% 14.97% -
Total Cost 16,965 44,072 34,708 20,015 12,235 51,407 33,194 -35.99%
-
Net Worth 27,212 27,075 26,876 26,280 25,583 26,708 27,141 0.17%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 27,212 27,075 26,876 26,280 25,583 26,708 27,141 0.17%
NOSH 177,857 180,263 179,655 177,333 173,333 182,058 186,666 -3.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.85% 1.41% 1.48% 1.31% 1.26% 1.15% 1.17% -
ROE 1.83% 2.33% 1.94% 1.01% 0.61% 2.23% 1.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.82 24.80 19.61 11.44 7.15 28.56 17.99 -33.13%
EPS 0.28 0.36 0.29 0.15 0.09 0.33 0.21 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1502 0.1496 0.1482 0.1476 0.1467 0.1454 3.44%
Adjusted Per Share Value based on latest NOSH - 185,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.67 9.38 7.39 4.26 2.60 10.92 7.05 -35.21%
EPS 0.10 0.13 0.11 0.06 0.03 0.13 0.08 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0568 0.0564 0.0552 0.0537 0.0561 0.057 0.11%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.11 0.07 0.07 0.05 0.06 0.09 0.10 -
P/RPS 1.12 0.28 0.36 0.44 0.84 0.32 0.56 58.53%
P/EPS 39.29 19.97 24.14 33.33 66.67 27.49 47.62 -12.00%
EY 2.55 5.01 4.14 3.00 1.50 3.64 2.10 13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.47 0.34 0.41 0.61 0.69 2.86%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 25/08/09 27/05/09 27/02/09 25/11/08 27/08/08 -
Price 0.14 0.10 0.08 0.07 0.05 0.06 0.09 -
P/RPS 1.43 0.40 0.41 0.61 0.70 0.21 0.50 101.10%
P/EPS 50.00 28.52 27.59 46.67 55.56 18.33 42.86 10.78%
EY 2.00 3.51 3.63 2.14 1.80 5.46 2.33 -9.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.67 0.53 0.47 0.34 0.41 0.62 30.00%

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