[DIGISTA] QoQ TTM Result on 30-Sep-2009 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -8.53%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 74,909 53,877 49,456 44,384 54,166 50,724 49,029 32.75%
PBT 3,012 2,027 1,573 1,081 1,045 967 907 123.07%
Tax -751 -653 -545 -395 -295 -268 -194 147.15%
NP 2,261 1,374 1,028 686 750 699 713 116.30%
-
NP to SH 2,261 1,374 1,028 686 750 699 713 116.30%
-
Tax Rate 24.93% 32.22% 34.65% 36.54% 28.23% 27.71% 21.39% -
Total Cost 72,648 52,503 48,428 43,698 53,416 50,025 48,316 31.34%
-
Net Worth 27,137 27,349 27,212 27,257 27,355 27,417 25,583 4.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 27,137 27,349 27,212 27,257 27,355 27,417 25,583 4.02%
NOSH 184,354 175,769 177,857 181,111 182,857 185,000 173,333 4.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.02% 2.55% 2.08% 1.55% 1.38% 1.38% 1.45% -
ROE 8.33% 5.02% 3.78% 2.52% 2.74% 2.55% 2.79% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 40.63 30.65 27.81 24.51 29.62 27.42 28.29 27.37%
EPS 1.23 0.78 0.58 0.38 0.41 0.38 0.41 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.1556 0.153 0.1505 0.1496 0.1482 0.1476 -0.18%
Adjusted Per Share Value based on latest NOSH - 181,111
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.72 11.31 10.38 9.32 11.37 10.65 10.29 32.74%
EPS 0.47 0.29 0.22 0.14 0.16 0.15 0.15 114.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.057 0.0574 0.0571 0.0572 0.0574 0.0575 0.0537 4.06%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.12 0.15 0.11 0.07 0.07 0.05 0.06 -
P/RPS 0.30 0.49 0.40 0.29 0.24 0.18 0.21 26.92%
P/EPS 9.78 19.19 19.03 18.48 17.07 13.23 14.59 -23.46%
EY 10.22 5.21 5.25 5.41 5.86 7.56 6.86 30.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 0.72 0.47 0.47 0.34 0.41 58.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 29/11/10 17/05/10 24/02/10 26/11/09 25/08/09 27/05/09 27/02/09 -
Price 0.14 0.13 0.14 0.10 0.08 0.07 0.05 -
P/RPS 0.34 0.42 0.50 0.41 0.27 0.26 0.18 52.98%
P/EPS 11.42 16.63 24.22 26.40 19.50 18.53 12.16 -4.11%
EY 8.76 6.01 4.13 3.79 5.13 5.40 8.23 4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.84 0.92 0.66 0.53 0.47 0.34 98.75%

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