[DIGISTA] QoQ TTM Result on 31-Dec-2003 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
14-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 246.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 51,197 49,609 37,251 22,709 9,225 0 -
PBT 7,896 6,956 5,109 3,066 862 0 -
Tax -2,396 -2,112 -1,592 -987 -306 0 -
NP 5,500 4,844 3,517 2,079 556 0 -
-
NP to SH 5,500 4,905 3,578 2,140 617 0 -
-
Tax Rate 30.34% 30.36% 31.16% 32.19% 35.50% - -
Total Cost 45,697 44,765 33,734 20,630 8,669 0 -
-
Net Worth 25,711 0 23,158 20,865 1,226 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,866 1,523 1,523 1,523 - - -
Div Payout % 88.49% 31.05% 42.57% 71.17% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 25,711 0 23,158 20,865 1,226 0 -
NOSH 83,586 83,459 83,604 76,150 7,090 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.74% 9.76% 9.44% 9.15% 6.03% 0.00% -
ROE 21.39% 0.00% 15.45% 10.26% 50.30% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.25 59.44 44.56 29.82 130.10 0.00 -
EPS 6.58 5.88 4.28 2.81 8.70 0.00 -
DPS 5.82 1.82 1.82 2.00 0.00 0.00 -
NAPS 0.3076 0.00 0.277 0.274 0.173 0.00 -
Adjusted Per Share Value based on latest NOSH - 76,150
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.75 10.41 7.82 4.77 1.94 0.00 -
EPS 1.15 1.03 0.75 0.45 0.13 0.00 -
DPS 1.02 0.32 0.32 0.32 0.00 0.00 -
NAPS 0.054 0.00 0.0486 0.0438 0.0026 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.54 0.54 0.88 0.86 0.00 0.00 -
P/RPS 0.88 0.91 1.98 2.88 0.00 0.00 -
P/EPS 8.21 9.19 20.56 30.60 0.00 0.00 -
EY 12.19 10.88 4.86 3.27 0.00 0.00 -
DY 10.78 3.38 2.07 2.33 0.00 0.00 -
P/NAPS 1.76 0.00 3.18 3.14 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/11/04 25/08/04 - - - - -
Price 0.77 0.56 0.00 0.00 0.00 0.00 -
P/RPS 1.26 0.94 0.00 0.00 0.00 0.00 -
P/EPS 11.70 9.53 0.00 0.00 0.00 0.00 -
EY 8.55 10.49 0.00 0.00 0.00 0.00 -
DY 7.56 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.00 0.00 0.00 0.00 0.00 -

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