[DIGISTA] QoQ Quarter Result on 30-Jun-2010 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 150.11%
YoY- 346.48%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 23,569 27,567 24,205 35,980 12,311 17,463 9,155 87.94%
PBT 6,118 6,179 4,577 1,301 653 712 346 579.90%
Tax -1,549 -1,731 -2,380 -158 -196 -214 -183 315.87%
NP 4,569 4,448 2,197 1,143 457 498 163 824.63%
-
NP to SH 4,569 4,448 2,197 1,143 457 498 163 824.63%
-
Tax Rate 25.32% 28.01% 52.00% 12.14% 30.02% 30.06% 52.89% -
Total Cost 19,000 23,119 22,008 34,837 11,854 16,965 8,992 64.73%
-
Net Worth 39,736 34,144 29,637 27,137 27,349 27,212 27,257 28.59%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 39,736 34,144 29,637 27,137 27,349 27,212 27,257 28.59%
NOSH 197,792 186,890 186,513 184,354 175,769 177,857 181,111 6.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.39% 16.14% 9.08% 3.18% 3.71% 2.85% 1.78% -
ROE 11.50% 13.03% 7.41% 4.21% 1.67% 1.83% 0.60% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.92 14.75 12.98 19.52 7.00 9.82 5.05 77.37%
EPS 2.31 2.38 1.18 0.62 0.26 0.28 0.09 771.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2009 0.1827 0.1589 0.1472 0.1556 0.153 0.1505 21.25%
Adjusted Per Share Value based on latest NOSH - 184,354
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.95 5.79 5.08 7.55 2.58 3.67 1.92 88.12%
EPS 0.96 0.93 0.46 0.24 0.10 0.10 0.03 910.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0717 0.0622 0.057 0.0574 0.0571 0.0572 28.61%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.31 0.14 0.14 0.12 0.15 0.11 0.07 -
P/RPS 2.60 0.95 1.08 0.61 2.14 1.12 1.38 52.60%
P/EPS 13.42 5.88 11.89 19.35 57.69 39.29 77.78 -69.04%
EY 7.45 17.00 8.41 5.17 1.73 2.55 1.29 222.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.77 0.88 0.82 0.96 0.72 0.47 120.76%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 25/02/11 29/11/10 29/11/10 17/05/10 24/02/10 26/11/09 -
Price 0.45 0.22 0.14 0.14 0.13 0.14 0.10 -
P/RPS 3.78 1.49 1.08 0.72 1.86 1.43 1.98 53.95%
P/EPS 19.48 9.24 11.89 22.58 50.00 50.00 111.11 -68.70%
EY 5.13 10.82 8.41 4.43 2.00 2.00 0.90 219.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.20 0.88 0.95 0.84 0.92 0.66 126.00%

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