[DIGISTA] QoQ TTM Result on 31-Dec-2010 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 91.97%
YoY- 702.04%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 97,829 100,196 111,321 100,063 89,959 74,909 53,877 48.78%
PBT 25,993 24,522 18,175 12,710 7,243 3,012 2,027 447.00%
Tax -6,543 -7,306 -5,818 -4,465 -2,948 -751 -653 364.12%
NP 19,450 17,216 12,357 8,245 4,295 2,261 1,374 484.23%
-
NP to SH 19,529 17,216 12,357 8,245 4,295 2,261 1,374 485.81%
-
Tax Rate 25.17% 29.79% 32.01% 35.13% 40.70% 24.93% 32.22% -
Total Cost 78,379 82,980 98,964 91,818 85,664 72,648 52,503 30.58%
-
Net Worth 55,751 46,765 39,736 34,144 29,637 27,137 27,349 60.70%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,751 46,765 39,736 34,144 29,637 27,137 27,349 60.70%
NOSH 214,427 208,402 197,792 186,890 186,513 184,354 175,769 14.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.88% 17.18% 11.10% 8.24% 4.77% 3.02% 2.55% -
ROE 35.03% 36.81% 31.10% 24.15% 14.49% 8.33% 5.02% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.62 48.08 56.28 53.54 48.23 40.63 30.65 30.33%
EPS 9.11 8.26 6.25 4.41 2.30 1.23 0.78 414.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2244 0.2009 0.1827 0.1589 0.1472 0.1556 40.76%
Adjusted Per Share Value based on latest NOSH - 186,890
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.53 21.03 23.37 21.00 18.88 15.72 11.31 48.75%
EPS 4.10 3.61 2.59 1.73 0.90 0.47 0.29 483.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.0982 0.0834 0.0717 0.0622 0.057 0.0574 60.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.41 0.50 0.31 0.14 0.14 0.12 0.15 -
P/RPS 0.90 1.04 0.55 0.26 0.29 0.30 0.49 49.92%
P/EPS 4.50 6.05 4.96 3.17 6.08 9.78 19.19 -61.93%
EY 22.21 16.52 20.15 31.51 16.45 10.22 5.21 162.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.23 1.54 0.77 0.88 0.82 0.96 39.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 16/05/11 25/02/11 29/11/10 29/11/10 17/05/10 -
Price 0.47 0.44 0.45 0.22 0.14 0.14 0.13 -
P/RPS 1.03 0.92 0.80 0.41 0.29 0.34 0.42 81.75%
P/EPS 5.16 5.33 7.20 4.99 6.08 11.42 16.63 -54.13%
EY 19.38 18.77 13.88 20.05 16.45 8.76 6.01 118.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.96 2.24 1.20 0.88 0.95 0.84 66.74%

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