[DIGISTA] QoQ 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- 102.46%
YoY- 793.17%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 21,838 24,855 23,569 27,567 24,205 35,980 12,311 46.48%
PBT 6,048 7,648 6,118 6,179 4,577 1,301 653 340.43%
Tax -1,617 -1,646 -1,549 -1,731 -2,380 -158 -196 307.76%
NP 4,431 6,002 4,569 4,448 2,197 1,143 457 354.07%
-
NP to SH 4,510 6,002 4,569 4,448 2,197 1,143 457 359.44%
-
Tax Rate 26.74% 21.52% 25.32% 28.01% 52.00% 12.14% 30.02% -
Total Cost 17,407 18,853 19,000 23,119 22,008 34,837 11,854 29.16%
-
Net Worth 55,751 46,765 39,736 34,144 29,637 27,137 27,349 60.70%
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 55,751 46,765 39,736 34,144 29,637 27,137 27,349 60.70%
NOSH 214,427 208,402 197,792 186,890 186,513 184,354 175,769 14.15%
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 20.29% 24.15% 19.39% 16.14% 9.08% 3.18% 3.71% -
ROE 8.09% 12.83% 11.50% 13.03% 7.41% 4.21% 1.67% -
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 10.18 11.93 11.92 14.75 12.98 19.52 7.00 28.33%
EPS 2.11 2.88 2.31 2.38 1.18 0.62 0.26 303.32%
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 4.58 5.22 4.95 5.79 5.08 7.55 2.58 46.55%
EPS 0.95 1.26 0.96 0.93 0.46 0.24 0.10 347.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.0982 0.0834 0.0717 0.0622 0.057 0.0574 60.69%
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 4.03 4.19 2.60 0.95 1.08 0.61 2.14 52.43%
P/EPS 19.49 17.36 13.42 5.88 11.89 19.35 57.69 -51.46%
EY 5.13 5.76 7.45 17.00 8.41 5.17 1.73 106.26%
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 4.61 3.69 3.78 1.49 1.08 0.72 1.86 83.04%
P/EPS 22.35 15.28 19.48 9.24 11.89 22.58 50.00 -41.50%
EY 4.48 6.55 5.13 10.82 8.41 4.43 2.00 71.11%
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