[DIGISTA] QoQ TTM Result on 31-Dec-2009 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 49.85%
YoY- 44.18%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 89,959 74,909 53,877 49,456 44,384 54,166 50,724 46.46%
PBT 7,243 3,012 2,027 1,573 1,081 1,045 967 282.35%
Tax -2,948 -751 -653 -545 -395 -295 -268 393.88%
NP 4,295 2,261 1,374 1,028 686 750 699 235.10%
-
NP to SH 4,295 2,261 1,374 1,028 686 750 699 235.10%
-
Tax Rate 40.70% 24.93% 32.22% 34.65% 36.54% 28.23% 27.71% -
Total Cost 85,664 72,648 52,503 48,428 43,698 53,416 50,025 43.08%
-
Net Worth 29,637 27,137 27,349 27,212 27,257 27,355 27,417 5.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 29,637 27,137 27,349 27,212 27,257 27,355 27,417 5.32%
NOSH 186,513 184,354 175,769 177,857 181,111 182,857 185,000 0.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.77% 3.02% 2.55% 2.08% 1.55% 1.38% 1.38% -
ROE 14.49% 8.33% 5.02% 3.78% 2.52% 2.74% 2.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.23 40.63 30.65 27.81 24.51 29.62 27.42 45.66%
EPS 2.30 1.23 0.78 0.58 0.38 0.41 0.38 231.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.1472 0.1556 0.153 0.1505 0.1496 0.1482 4.75%
Adjusted Per Share Value based on latest NOSH - 177,857
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.97 15.80 11.36 10.43 9.36 11.42 10.70 46.43%
EPS 0.91 0.48 0.29 0.22 0.14 0.16 0.15 232.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0572 0.0577 0.0574 0.0575 0.0577 0.0578 5.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.14 0.12 0.15 0.11 0.07 0.07 0.05 -
P/RPS 0.29 0.30 0.49 0.40 0.29 0.24 0.18 37.39%
P/EPS 6.08 9.78 19.19 19.03 18.48 17.07 13.23 -40.41%
EY 16.45 10.22 5.21 5.25 5.41 5.86 7.56 67.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.96 0.72 0.47 0.47 0.34 88.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 29/11/10 17/05/10 24/02/10 26/11/09 25/08/09 27/05/09 -
Price 0.14 0.14 0.13 0.14 0.10 0.08 0.07 -
P/RPS 0.29 0.34 0.42 0.50 0.41 0.27 0.26 7.54%
P/EPS 6.08 11.42 16.63 24.22 26.40 19.50 18.53 -52.39%
EY 16.45 8.76 6.01 4.13 3.79 5.13 5.40 110.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 0.84 0.92 0.66 0.53 0.47 51.85%

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