[DIGISTA] QoQ TTM Result on 30-Sep-2005 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -29.45%
YoY- -50.44%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 26,965 24,814 26,324 31,416 36,198 43,865 49,987 -33.80%
PBT 584 1,341 2,504 4,219 5,650 6,777 7,548 -81.92%
Tax -462 -668 -1,016 -1,493 -1,786 -2,070 -2,262 -65.41%
NP 122 673 1,488 2,726 3,864 4,707 5,286 -91.94%
-
NP to SH 122 673 1,488 2,726 3,864 4,707 5,286 -91.94%
-
Tax Rate 79.11% 49.81% 40.58% 35.39% 31.61% 30.54% 29.97% -
Total Cost 26,843 24,141 24,836 28,690 32,334 39,158 44,701 -28.88%
-
Net Worth 24,614 23,334 28,204 29,378 27,380 28,329 26,911 -5.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,735 1,735 3,407 3,407 3,343 -
Div Payout % - - 116.62% 63.66% 88.17% 72.38% 63.26% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 24,614 23,334 28,204 29,378 27,380 28,329 26,911 -5.78%
NOSH 155,000 146,666 177,500 185,000 172,857 86,767 85,000 49.42%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.45% 2.71% 5.65% 8.68% 10.67% 10.73% 10.57% -
ROE 0.50% 2.88% 5.28% 9.28% 14.11% 16.62% 19.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.40 16.92 14.83 16.98 20.94 50.55 58.81 -55.69%
EPS 0.08 0.46 0.84 1.47 2.24 5.42 6.22 -94.55%
DPS 0.00 0.00 0.98 0.94 1.97 3.93 4.00 -
NAPS 0.1588 0.1591 0.1589 0.1588 0.1584 0.3265 0.3166 -36.95%
Adjusted Per Share Value based on latest NOSH - 185,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.66 5.21 5.53 6.59 7.60 9.21 10.49 -33.79%
EPS 0.03 0.14 0.31 0.57 0.81 0.99 1.11 -91.05%
DPS 0.00 0.00 0.36 0.36 0.72 0.72 0.70 -
NAPS 0.0517 0.049 0.0592 0.0617 0.0575 0.0595 0.0565 -5.76%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.14 0.17 0.14 0.20 0.23 0.54 0.55 -
P/RPS 0.80 1.00 0.94 1.18 1.10 1.07 0.94 -10.21%
P/EPS 177.87 37.05 16.70 13.57 10.29 9.95 8.84 643.85%
EY 0.56 2.70 5.99 7.37 9.72 10.05 11.31 -86.59%
DY 0.00 0.00 6.98 4.69 8.57 7.27 7.27 -
P/NAPS 0.88 1.07 0.88 1.26 1.45 1.65 1.74 -36.60%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 24/02/06 23/11/05 23/08/05 24/05/05 24/02/05 -
Price 0.13 0.16 0.16 0.18 0.21 0.25 0.54 -
P/RPS 0.75 0.95 1.08 1.06 1.00 0.49 0.92 -12.76%
P/EPS 165.16 34.87 19.09 12.22 9.39 4.61 8.68 616.58%
EY 0.61 2.87 5.24 8.19 10.64 21.70 11.52 -85.97%
DY 0.00 0.00 6.11 5.21 9.39 15.71 7.41 -
P/NAPS 0.82 1.01 1.01 1.13 1.33 0.77 1.71 -38.81%

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