[DIGISTA] QoQ TTM Result on 31-Dec-2011 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -2.24%
YoY- 131.56%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 65,893 74,922 86,416 92,208 97,829 100,196 111,321 -29.43%
PBT 9,956 16,522 22,053 25,287 25,993 24,522 18,175 -32.97%
Tax -3,825 -4,690 -5,608 -6,344 -6,543 -7,306 -5,818 -24.33%
NP 6,131 11,832 16,445 18,943 19,450 17,216 12,357 -37.24%
-
NP to SH 6,526 12,317 16,623 19,092 19,529 17,216 12,357 -34.58%
-
Tax Rate 38.42% 28.39% 25.43% 25.09% 25.17% 29.79% 32.01% -
Total Cost 59,762 63,090 69,971 73,265 78,379 82,980 98,964 -28.49%
-
Net Worth 52,955 0 63,255 61,515 55,751 46,765 39,736 21.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 52,955 0 63,255 61,515 55,751 46,765 39,736 21.03%
NOSH 228,749 224,032 225,108 226,494 214,427 208,402 197,792 10.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.30% 15.79% 19.03% 20.54% 19.88% 17.18% 11.10% -
ROE 12.32% 0.00% 26.28% 31.04% 35.03% 36.81% 31.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.81 33.44 38.39 40.71 45.62 48.08 56.28 -35.92%
EPS 2.85 5.50 7.38 8.43 9.11 8.26 6.25 -40.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.00 0.281 0.2716 0.26 0.2244 0.2009 9.88%
Adjusted Per Share Value based on latest NOSH - 226,494
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.83 15.73 18.14 19.35 20.53 21.03 23.37 -29.44%
EPS 1.37 2.59 3.49 4.01 4.10 3.61 2.59 -34.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.00 0.1328 0.1291 0.117 0.0982 0.0834 21.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.38 0.46 0.50 0.44 0.41 0.50 0.31 -
P/RPS 1.32 1.38 1.30 1.08 0.90 1.04 0.55 78.97%
P/EPS 13.32 8.37 6.77 5.22 4.50 6.05 4.96 92.85%
EY 7.51 11.95 14.77 19.16 22.21 16.52 20.15 -48.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.00 1.78 1.62 1.58 2.23 1.54 4.27%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 16/08/12 28/05/12 28/02/12 29/11/11 23/08/11 16/05/11 -
Price 0.35 0.41 0.47 0.52 0.47 0.44 0.45 -
P/RPS 1.22 1.23 1.22 1.28 1.03 0.92 0.80 32.38%
P/EPS 12.27 7.46 6.36 6.17 5.16 5.33 7.20 42.53%
EY 8.15 13.41 15.71 16.21 19.38 18.77 13.88 -29.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.00 1.67 1.91 1.81 1.96 2.24 -23.06%

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