[DIGISTA] QoQ TTM Result on 31-Dec-2006 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -85.53%
YoY- -199.13%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 38,260 28,297 29,529 31,256 28,390 26,965 24,814 33.42%
PBT -2,170 -1,186 -1,303 -1,265 -532 584 1,341 -
Tax 195 22 -20 -210 -263 -462 -668 -
NP -1,975 -1,164 -1,323 -1,475 -795 122 673 -
-
NP to SH -1,975 -1,164 -1,323 -1,475 -795 122 673 -
-
Tax Rate - - - - - 79.11% 49.81% -
Total Cost 40,235 29,461 30,852 32,731 29,185 26,843 24,141 40.52%
-
Net Worth 26,484 28,244 27,404 26,742 26,711 24,614 23,334 8.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 26,484 28,244 27,404 26,742 26,711 24,614 23,334 8.80%
NOSH 184,431 183,999 178,181 179,117 173,111 155,000 146,666 16.48%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.16% -4.11% -4.48% -4.72% -2.80% 0.45% 2.71% -
ROE -7.46% -4.12% -4.83% -5.52% -2.98% 0.50% 2.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.74 15.38 16.57 17.45 16.40 17.40 16.92 14.52%
EPS -1.07 -0.63 -0.74 -0.82 -0.46 0.08 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1436 0.1535 0.1538 0.1493 0.1543 0.1588 0.1591 -6.59%
Adjusted Per Share Value based on latest NOSH - 179,117
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.03 5.94 6.20 6.56 5.96 5.66 5.21 33.39%
EPS -0.41 -0.24 -0.28 -0.31 -0.17 0.03 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0593 0.0575 0.0561 0.0561 0.0517 0.049 8.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.15 0.16 0.16 0.14 0.13 0.14 0.17 -
P/RPS 0.72 1.04 0.97 0.80 0.79 0.80 1.00 -19.65%
P/EPS -14.01 -25.29 -21.55 -17.00 -28.31 177.87 37.05 -
EY -7.14 -3.95 -4.64 -5.88 -3.53 0.56 2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.04 1.04 0.94 0.84 0.88 1.07 -1.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 23/05/07 27/02/07 23/11/06 28/08/06 23/05/06 -
Price 0.17 0.16 0.14 0.16 0.15 0.13 0.16 -
P/RPS 0.82 1.04 0.84 0.92 0.91 0.75 0.95 -9.33%
P/EPS -15.88 -25.29 -18.86 -19.43 -32.66 165.16 34.87 -
EY -6.30 -3.95 -5.30 -5.15 -3.06 0.61 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.04 0.91 1.07 0.97 0.82 1.01 10.91%

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