[DIGISTA] QoQ TTM Result on 30-Sep-2011 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 13.44%
YoY- 354.69%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 74,922 86,416 92,208 97,829 100,196 111,321 100,063 -17.55%
PBT 16,522 22,053 25,287 25,993 24,522 18,175 12,710 19.12%
Tax -4,690 -5,608 -6,344 -6,543 -7,306 -5,818 -4,465 3.33%
NP 11,832 16,445 18,943 19,450 17,216 12,357 8,245 27.25%
-
NP to SH 12,317 16,623 19,092 19,529 17,216 12,357 8,245 30.71%
-
Tax Rate 28.39% 25.43% 25.09% 25.17% 29.79% 32.01% 35.13% -
Total Cost 63,090 69,971 73,265 78,379 82,980 98,964 91,818 -22.15%
-
Net Worth 0 63,255 61,515 55,751 46,765 39,736 34,144 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 63,255 61,515 55,751 46,765 39,736 34,144 -
NOSH 224,032 225,108 226,494 214,427 208,402 197,792 186,890 12.85%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.79% 19.03% 20.54% 19.88% 17.18% 11.10% 8.24% -
ROE 0.00% 26.28% 31.04% 35.03% 36.81% 31.10% 24.15% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.44 38.39 40.71 45.62 48.08 56.28 53.54 -26.95%
EPS 5.50 7.38 8.43 9.11 8.26 6.25 4.41 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.281 0.2716 0.26 0.2244 0.2009 0.1827 -
Adjusted Per Share Value based on latest NOSH - 214,427
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.80 18.22 19.44 20.63 21.13 23.47 21.10 -17.55%
EPS 2.60 3.51 4.03 4.12 3.63 2.61 1.74 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1334 0.1297 0.1176 0.0986 0.0838 0.072 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.46 0.50 0.44 0.41 0.50 0.31 0.14 -
P/RPS 1.38 1.30 1.08 0.90 1.04 0.55 0.26 204.58%
P/EPS 8.37 6.77 5.22 4.50 6.05 4.96 3.17 91.14%
EY 11.95 14.77 19.16 22.21 16.52 20.15 31.51 -47.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.78 1.62 1.58 2.23 1.54 0.77 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 28/05/12 28/02/12 29/11/11 23/08/11 16/05/11 25/02/11 -
Price 0.41 0.47 0.52 0.47 0.44 0.45 0.22 -
P/RPS 1.23 1.22 1.28 1.03 0.92 0.80 0.41 108.14%
P/EPS 7.46 6.36 6.17 5.16 5.33 7.20 4.99 30.77%
EY 13.41 15.71 16.21 19.38 18.77 13.88 20.05 -23.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.67 1.91 1.81 1.96 2.24 1.20 -

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