[DIGISTA] QoQ Quarter Result on 30-Jun-2009 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 130.63%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,311 17,463 9,155 14,948 7,890 12,391 18,937 -24.97%
PBT 653 712 346 316 199 220 310 64.39%
Tax -196 -214 -183 -60 -88 -64 -83 77.42%
NP 457 498 163 256 111 156 227 59.50%
-
NP to SH 457 498 163 256 111 156 227 59.50%
-
Tax Rate 30.02% 30.06% 52.89% 18.99% 44.22% 29.09% 26.77% -
Total Cost 11,854 16,965 8,992 14,692 7,779 12,235 18,710 -26.25%
-
Net Worth 27,349 27,212 27,257 27,355 27,417 25,583 25,581 4.56%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 27,349 27,212 27,257 27,355 27,417 25,583 25,581 4.56%
NOSH 175,769 177,857 181,111 182,857 185,000 173,333 174,615 0.44%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.71% 2.85% 1.78% 1.71% 1.41% 1.26% 1.20% -
ROE 1.67% 1.83% 0.60% 0.94% 0.40% 0.61% 0.89% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.00 9.82 5.05 8.17 4.26 7.15 10.84 -25.30%
EPS 0.26 0.28 0.09 0.14 0.06 0.09 0.13 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.153 0.1505 0.1496 0.1482 0.1476 0.1465 4.10%
Adjusted Per Share Value based on latest NOSH - 182,857
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.60 3.68 1.93 3.15 1.66 2.61 3.99 -24.85%
EPS 0.10 0.11 0.03 0.05 0.02 0.03 0.05 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0574 0.0575 0.0577 0.0578 0.0539 0.0539 4.65%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.15 0.11 0.07 0.07 0.05 0.06 0.09 -
P/RPS 2.14 1.12 1.38 0.86 1.17 0.84 0.83 88.13%
P/EPS 57.69 39.29 77.78 50.00 83.33 66.67 69.23 -11.45%
EY 1.73 2.55 1.29 2.00 1.20 1.50 1.44 13.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.72 0.47 0.47 0.34 0.41 0.61 35.33%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 24/02/10 26/11/09 25/08/09 27/05/09 27/02/09 25/11/08 -
Price 0.13 0.14 0.10 0.08 0.07 0.05 0.06 -
P/RPS 1.86 1.43 1.98 0.98 1.64 0.70 0.55 125.47%
P/EPS 50.00 50.00 111.11 57.14 116.67 55.56 46.15 5.49%
EY 2.00 2.00 0.90 1.75 0.86 1.80 2.17 -5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.66 0.53 0.47 0.34 0.41 61.38%

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