[DIGISTA] QoQ TTM Result on 31-Dec-2004 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -3.89%
YoY- 147.01%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 31,416 36,198 43,865 49,987 51,197 49,609 37,251 -10.72%
PBT 4,219 5,650 6,777 7,548 7,896 6,956 5,109 -11.96%
Tax -1,493 -1,786 -2,070 -2,262 -2,396 -2,112 -1,592 -4.18%
NP 2,726 3,864 4,707 5,286 5,500 4,844 3,517 -15.60%
-
NP to SH 2,726 3,864 4,707 5,286 5,500 4,905 3,578 -16.56%
-
Tax Rate 35.39% 31.61% 30.54% 29.97% 30.34% 30.36% 31.16% -
Total Cost 28,690 32,334 39,158 44,701 45,697 44,765 33,734 -10.22%
-
Net Worth 29,378 27,380 28,329 26,911 25,711 0 23,158 17.17%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,735 3,407 3,407 3,343 4,866 1,523 1,523 9.06%
Div Payout % 63.66% 88.17% 72.38% 63.26% 88.49% 31.05% 42.57% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 29,378 27,380 28,329 26,911 25,711 0 23,158 17.17%
NOSH 185,000 172,857 86,767 85,000 83,586 83,459 83,604 69.72%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.68% 10.67% 10.73% 10.57% 10.74% 9.76% 9.44% -
ROE 9.28% 14.11% 16.62% 19.64% 21.39% 0.00% 15.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.98 20.94 50.55 58.81 61.25 59.44 44.56 -47.40%
EPS 1.47 2.24 5.42 6.22 6.58 5.88 4.28 -50.92%
DPS 0.94 1.97 3.93 4.00 5.82 1.82 1.82 -35.60%
NAPS 0.1588 0.1584 0.3265 0.3166 0.3076 0.00 0.277 -30.96%
Adjusted Per Share Value based on latest NOSH - 85,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.59 7.60 9.21 10.49 10.75 10.41 7.82 -10.77%
EPS 0.57 0.81 0.99 1.11 1.15 1.03 0.75 -16.70%
DPS 0.36 0.72 0.72 0.70 1.02 0.32 0.32 8.16%
NAPS 0.0617 0.0575 0.0595 0.0565 0.054 0.00 0.0486 17.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.23 0.54 0.55 0.54 0.54 0.88 -
P/RPS 1.18 1.10 1.07 0.94 0.88 0.91 1.98 -29.15%
P/EPS 13.57 10.29 9.95 8.84 8.21 9.19 20.56 -24.17%
EY 7.37 9.72 10.05 11.31 12.19 10.88 4.86 31.96%
DY 4.69 8.57 7.27 7.27 10.78 3.38 2.07 72.41%
P/NAPS 1.26 1.45 1.65 1.74 1.76 0.00 3.18 -46.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 23/08/05 24/05/05 24/02/05 23/11/04 25/08/04 - -
Price 0.18 0.21 0.25 0.54 0.77 0.56 0.00 -
P/RPS 1.06 1.00 0.49 0.92 1.26 0.94 0.00 -
P/EPS 12.22 9.39 4.61 8.68 11.70 9.53 0.00 -
EY 8.19 10.64 21.70 11.52 8.55 10.49 0.00 -
DY 5.21 9.39 15.71 7.41 7.56 3.26 0.00 -
P/NAPS 1.13 1.33 0.77 1.71 2.50 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