[DIGISTA] QoQ TTM Result on 30-Sep-2010 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 89.96%
YoY- 526.09%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 100,196 111,321 100,063 89,959 74,909 53,877 49,456 60.31%
PBT 24,522 18,175 12,710 7,243 3,012 2,027 1,573 527.19%
Tax -7,306 -5,818 -4,465 -2,948 -751 -653 -545 467.00%
NP 17,216 12,357 8,245 4,295 2,261 1,374 1,028 557.96%
-
NP to SH 17,216 12,357 8,245 4,295 2,261 1,374 1,028 557.96%
-
Tax Rate 29.79% 32.01% 35.13% 40.70% 24.93% 32.22% 34.65% -
Total Cost 82,980 98,964 91,818 85,664 72,648 52,503 48,428 43.33%
-
Net Worth 46,765 39,736 34,144 29,637 27,137 27,349 27,212 43.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 46,765 39,736 34,144 29,637 27,137 27,349 27,212 43.61%
NOSH 208,402 197,792 186,890 186,513 184,354 175,769 177,857 11.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.18% 11.10% 8.24% 4.77% 3.02% 2.55% 2.08% -
ROE 36.81% 31.10% 24.15% 14.49% 8.33% 5.02% 3.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.08 56.28 53.54 48.23 40.63 30.65 27.81 44.19%
EPS 8.26 6.25 4.41 2.30 1.23 0.78 0.58 490.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2244 0.2009 0.1827 0.1589 0.1472 0.1556 0.153 29.17%
Adjusted Per Share Value based on latest NOSH - 186,513
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.03 23.37 21.00 18.88 15.72 11.31 10.38 60.32%
EPS 3.61 2.59 1.73 0.90 0.47 0.29 0.22 549.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.0834 0.0717 0.0622 0.057 0.0574 0.0571 43.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.31 0.14 0.14 0.12 0.15 0.11 -
P/RPS 1.04 0.55 0.26 0.29 0.30 0.49 0.40 89.41%
P/EPS 6.05 4.96 3.17 6.08 9.78 19.19 19.03 -53.51%
EY 16.52 20.15 31.51 16.45 10.22 5.21 5.25 115.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.54 0.77 0.88 0.82 0.96 0.72 112.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 16/05/11 25/02/11 29/11/10 29/11/10 17/05/10 24/02/10 -
Price 0.44 0.45 0.22 0.14 0.14 0.13 0.14 -
P/RPS 0.92 0.80 0.41 0.29 0.34 0.42 0.50 50.32%
P/EPS 5.33 7.20 4.99 6.08 11.42 16.63 24.22 -63.65%
EY 18.77 13.88 20.05 16.45 8.76 6.01 4.13 175.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.24 1.20 0.88 0.95 0.84 0.92 65.79%

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