[DIGISTA] QoQ Quarter Result on 31-Dec-2009 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 205.52%
YoY- 219.23%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 24,205 35,980 12,311 17,463 9,155 14,948 7,890 110.98%
PBT 4,577 1,301 653 712 346 316 199 707.21%
Tax -2,380 -158 -196 -214 -183 -60 -88 799.20%
NP 2,197 1,143 457 498 163 256 111 630.38%
-
NP to SH 2,197 1,143 457 498 163 256 111 630.38%
-
Tax Rate 52.00% 12.14% 30.02% 30.06% 52.89% 18.99% 44.22% -
Total Cost 22,008 34,837 11,854 16,965 8,992 14,692 7,779 99.90%
-
Net Worth 29,637 27,137 27,349 27,212 27,257 27,355 27,417 5.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 29,637 27,137 27,349 27,212 27,257 27,355 27,417 5.32%
NOSH 186,513 184,354 175,769 177,857 181,111 182,857 185,000 0.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.08% 3.18% 3.71% 2.85% 1.78% 1.71% 1.41% -
ROE 7.41% 4.21% 1.67% 1.83% 0.60% 0.94% 0.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.98 19.52 7.00 9.82 5.05 8.17 4.26 110.03%
EPS 1.18 0.62 0.26 0.28 0.09 0.14 0.06 627.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.1472 0.1556 0.153 0.1505 0.1496 0.1482 4.75%
Adjusted Per Share Value based on latest NOSH - 177,857
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.10 7.59 2.60 3.68 1.93 3.15 1.66 111.19%
EPS 0.46 0.24 0.10 0.11 0.03 0.05 0.02 707.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0572 0.0577 0.0574 0.0575 0.0577 0.0578 5.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.14 0.12 0.15 0.11 0.07 0.07 0.05 -
P/RPS 1.08 0.61 2.14 1.12 1.38 0.86 1.17 -5.19%
P/EPS 11.89 19.35 57.69 39.29 77.78 50.00 83.33 -72.66%
EY 8.41 5.17 1.73 2.55 1.29 2.00 1.20 265.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.96 0.72 0.47 0.47 0.34 88.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 29/11/10 17/05/10 24/02/10 26/11/09 25/08/09 27/05/09 -
Price 0.14 0.14 0.13 0.14 0.10 0.08 0.07 -
P/RPS 1.08 0.72 1.86 1.43 1.98 0.98 1.64 -24.28%
P/EPS 11.89 22.58 50.00 50.00 111.11 57.14 116.67 -78.15%
EY 8.41 4.43 2.00 2.00 0.90 1.75 0.86 356.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 0.84 0.92 0.66 0.53 0.47 51.85%

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