[DIGISTA] QoQ TTM 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- 7.3%
YoY- 159.38%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 53,877 49,456 44,384 54,166 50,724 49,029 52,522 1.71%
PBT 2,027 1,573 1,081 1,045 967 907 769 90.93%
Tax -653 -545 -395 -295 -268 -194 -151 165.67%
NP 1,374 1,028 686 750 699 713 618 70.42%
-
NP to SH 1,374 1,028 686 750 699 713 618 70.42%
-
Tax Rate 32.22% 34.65% 36.54% 28.23% 27.71% 21.39% 19.64% -
Total Cost 52,503 48,428 43,698 53,416 50,025 48,316 51,904 0.76%
-
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 2.55% 2.08% 1.55% 1.38% 1.38% 1.45% 1.18% -
ROE 5.02% 3.78% 2.52% 2.74% 2.55% 2.79% 2.42% -
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 30.65 27.81 24.51 29.62 27.42 28.29 30.08 1.26%
EPS 0.78 0.58 0.38 0.41 0.38 0.41 0.35 70.69%
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 11.36 10.43 9.36 11.42 10.70 10.34 11.08 1.67%
EPS 0.29 0.22 0.14 0.16 0.15 0.15 0.13 70.81%
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 0.49 0.40 0.29 0.24 0.18 0.21 0.30 38.73%
P/EPS 19.19 19.03 18.48 17.07 13.23 14.59 25.43 -17.12%
EY 5.21 5.25 5.41 5.86 7.56 6.86 3.93 20.69%
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 0.42 0.50 0.41 0.27 0.26 0.18 0.20 64.06%
P/EPS 16.63 24.22 26.40 19.50 18.53 12.16 16.95 -1.26%
EY 6.01 4.13 3.79 5.13 5.40 8.23 5.90 1.24%
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