[DIGISTA] QoQ Quarter Result on 31-Mar-2005 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -34.38%
YoY- -40.26%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 7,182 6,031 4,691 8,420 12,274 10,813 12,358 -30.29%
PBT 141 371 720 1,272 1,856 1,802 1,847 -81.91%
Tax -70 -297 -236 -413 -547 -590 -520 -73.63%
NP 71 74 484 859 1,309 1,212 1,327 -85.72%
-
NP to SH 71 74 484 859 1,309 1,212 1,327 -85.72%
-
Tax Rate 49.65% 80.05% 32.78% 32.47% 29.47% 32.74% 28.15% -
Total Cost 7,111 5,957 4,207 7,561 10,965 9,601 11,031 -25.31%
-
Net Worth 28,204 29,378 27,380 28,329 26,911 25,711 24,453 9.95%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 1,735 - 1,671 - -
Div Payout % - - - 202.02% - 137.93% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 28,204 29,378 27,380 28,329 26,911 25,711 24,453 9.95%
NOSH 177,500 185,000 172,857 86,767 85,000 83,586 83,459 65.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.99% 1.23% 10.32% 10.20% 10.66% 11.21% 10.74% -
ROE 0.25% 0.25% 1.77% 3.03% 4.86% 4.71% 5.43% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.05 3.26 2.71 9.70 14.44 12.94 14.81 -57.76%
EPS 0.04 0.04 0.28 0.99 1.54 1.45 1.59 -91.35%
DPS 0.00 0.00 0.00 2.00 0.00 2.00 0.00 -
NAPS 0.1589 0.1588 0.1584 0.3265 0.3166 0.3076 0.293 -33.42%
Adjusted Per Share Value based on latest NOSH - 86,767
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.51 1.27 0.99 1.78 2.59 2.28 2.61 -30.49%
EPS 0.01 0.02 0.10 0.18 0.28 0.26 0.28 -89.08%
DPS 0.00 0.00 0.00 0.37 0.00 0.35 0.00 -
NAPS 0.0595 0.062 0.0577 0.0597 0.0567 0.0542 0.0516 9.93%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.14 0.20 0.23 0.54 0.55 0.54 0.54 -
P/RPS 3.46 6.13 8.48 5.56 3.81 4.17 3.65 -3.49%
P/EPS 350.00 500.00 82.14 54.55 35.71 37.24 33.96 371.57%
EY 0.29 0.20 1.22 1.83 2.80 2.69 2.94 -78.56%
DY 0.00 0.00 0.00 3.70 0.00 3.70 0.00 -
P/NAPS 0.88 1.26 1.45 1.65 1.74 1.76 1.84 -38.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 23/08/05 24/05/05 24/02/05 23/11/04 25/08/04 -
Price 0.16 0.18 0.21 0.25 0.54 0.77 0.56 -
P/RPS 3.95 5.52 7.74 2.58 3.74 5.95 3.78 2.96%
P/EPS 400.00 450.00 75.00 25.25 35.06 53.10 35.22 403.02%
EY 0.25 0.22 1.33 3.96 2.85 1.88 2.84 -80.12%
DY 0.00 0.00 0.00 8.00 0.00 2.60 0.00 -
P/NAPS 1.01 1.13 1.33 0.77 1.71 2.50 1.91 -34.53%

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