[DIGISTA] QoQ TTM Result on 31-Mar-2005 [#2]

Stock

[DIGISTA] DIGISTAR CORPORATION BHD

Announcement Date

24-May-2005

Admission Sponsor

Sponsor

Financial Year

30-Sep-2005

Quarter

31-Mar-2005 [#2]

Profit Trend

QoQ- -10.95%

YoY- 31.55%

Quarter Report

DIGISTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	26,324	31,416	36,198	43,865	49,987	51,197	49,609	-34.38%
YoY %	-16.21%	-13.21%	-17.48%	-12.25%	-2.36%	3.20%	-	-
Horiz. %	53.06%	63.33%	72.97%	88.42%	100.76%	103.20%	100.00%	-
PBT	2,504	4,219	5,650	6,777	7,548	7,896	6,956	-49.30%
YoY %	-40.65%	-25.33%	-16.63%	-10.21%	-4.41%	13.51%	-	-
Horiz. %	36.00%	60.65%	81.22%	97.43%	108.51%	113.51%	100.00%	-
Tax	-1,016	-1,493	-1,786	-2,070	-2,262	-2,396	-2,112	-38.52%
YoY %	31.95%	16.41%	13.72%	8.49%	5.59%	-13.45%	-	-
Horiz. %	48.11%	70.69%	84.56%	98.01%	107.10%	113.45%	100.00%	-
NP	1,488	2,726	3,864	4,707	5,286	5,500	4,844	-54.37%
YoY %	-45.41%	-29.45%	-17.91%	-10.95%	-3.89%	13.54%	-	-
Horiz. %	30.72%	56.28%	79.77%	97.17%	109.12%	113.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,488	2,726	3,864	4,707	5,286	5,500	4,905	-54.75%
YoY %	-45.41%	-29.45%	-17.91%	-10.95%	-3.89%	12.13%	-	-
Horiz. %	30.34%	55.58%	78.78%	95.96%	107.77%	112.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.58%	35.39%	31.61%	30.54%	29.97%	30.34%	30.36%	-
YoY %	14.67%	11.96%	3.50%	1.90%	-1.22%	-0.07%	-	-
Horiz. %	133.66%	116.57%	104.12%	100.59%	98.72%	99.93%	100.00%	-
Total Cost	24,836	28,690	32,334	39,158	44,701	45,697	44,765	-32.40%
YoY %	-13.43%	-11.27%	-17.43%	-12.40%	-2.18%	2.08%	-	-
Horiz. %	55.48%	64.09%	72.23%	87.47%	99.86%	102.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,204	29,378	27,380	28,329	26,911	25,711	0	-
YoY %	-4.00%	7.30%	-3.35%	5.27%	4.67%	0.00%	-	-
Horiz. %	109.70%	114.26%	106.49%	110.18%	104.67%	100.00%	-	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	1,735	1,735	3,407	3,407	3,343	4,866	1,523	9.05%
YoY %	0.00%	-49.08%	0.00%	1.91%	-31.30%	219.50%	-	-
Horiz. %	113.92%	113.92%	223.70%	223.70%	219.50%	319.50%	100.00%	-
Div Payout %	116.62%	63.66%	88.17%	72.38%	63.26%	88.49%	31.05%	-
YoY %	83.19%	-27.80%	21.82%	14.42%	-28.51%	184.99%	-	-
Horiz. %	375.59%	205.02%	283.96%	233.11%	203.74%	284.99%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	28,204	29,378	27,380	28,329	26,911	25,711	0	-
YoY %	-4.00%	7.30%	-3.35%	5.27%	4.67%	0.00%	-	-
Horiz. %	109.70%	114.26%	106.49%	110.18%	104.67%	100.00%	-	-
NOSH	177,500	185,000	172,857	86,767	85,000	83,586	83,459	65.15%
YoY %	-4.05%	7.02%	99.22%	2.08%	1.69%	0.15%	-	-
Horiz. %	212.68%	221.67%	207.12%	103.96%	101.85%	100.15%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	5.65%	8.68%	10.67%	10.73%	10.57%	10.74%	9.76%	-
YoY %	-34.91%	-18.65%	-0.56%	1.51%	-1.58%	10.04%	-	-
Horiz. %	57.89%	88.93%	109.32%	109.94%	108.30%	110.04%	100.00%	-
ROE	5.28%	9.28%	14.11%	16.62%	19.64%	21.39%	0.00%	-
YoY %	-43.10%	-34.23%	-15.10%	-15.38%	-8.18%	0.00%	-	-
Horiz. %	24.68%	43.38%	65.97%	77.70%	91.82%	100.00%	-	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	14.83	16.98	20.94	50.55	58.81	61.25	59.44	-60.26%
YoY %	-12.66%	-18.91%	-58.58%	-14.05%	-3.98%	3.05%	-	-
Horiz. %	24.95%	28.57%	35.23%	85.04%	98.94%	103.05%	100.00%	-
EPS	0.84	1.47	2.24	5.42	6.22	6.58	5.88	-72.57%
YoY %	-42.86%	-34.38%	-58.67%	-12.86%	-5.47%	11.90%	-	-
Horiz. %	14.29%	25.00%	38.10%	92.18%	105.78%	111.90%	100.00%	-
DPS	0.98	0.94	1.97	3.93	4.00	5.82	1.82	-33.73%
YoY %	4.26%	-52.28%	-49.87%	-1.75%	-31.27%	219.78%	-	-
Horiz. %	53.85%	51.65%	108.24%	215.93%	219.78%	319.78%	100.00%	-
NAPS	0.1589	0.1588	0.1584	0.3265	0.3166	0.3076	0.00	-
YoY %	0.06%	0.25%	-51.49%	3.13%	2.93%	0.00%	-	-
Horiz. %	51.66%	51.63%	51.50%	106.14%	102.93%	100.00%	-	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 86,767
RPS	5.53	6.59	7.60	9.21	10.49	10.75	10.41	-34.33%
YoY %	-16.08%	-13.29%	-17.48%	-12.20%	-2.42%	3.27%	-	-
Horiz. %	53.12%	63.30%	73.01%	88.47%	100.77%	103.27%	100.00%	-
EPS	0.31	0.57	0.81	0.99	1.11	1.15	1.03	-54.99%
YoY %	-45.61%	-29.63%	-18.18%	-10.81%	-3.48%	11.65%	-	-
Horiz. %	30.10%	55.34%	78.64%	96.12%	107.77%	111.65%	100.00%	-
DPS	0.36	0.36	0.72	0.72	0.70	1.02	0.32	8.14%
YoY %	0.00%	-50.00%	0.00%	2.86%	-31.37%	218.75%	-	-
Horiz. %	112.50%	112.50%	225.00%	225.00%	218.75%	318.75%	100.00%	-
NAPS	0.0592	0.0617	0.0575	0.0595	0.0565	0.054	0.00	-
YoY %	-4.05%	7.30%	-3.36%	5.31%	4.63%	0.00%	-	-
Horiz. %	109.63%	114.26%	106.48%	110.19%	104.63%	100.00%	-	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	0.14	0.20	0.23	0.54	0.55	0.54	0.54	-
P/RPS	0.94	1.18	1.10	1.07	0.94	0.88	0.91	2.17%
YoY %	-20.34%	7.27%	2.80%	13.83%	6.82%	-3.30%	-	-
Horiz. %	103.30%	129.67%	120.88%	117.58%	103.30%	96.70%	100.00%	-
P/EPS	16.70	13.57	10.29	9.95	8.84	8.21	9.19	48.75%
YoY %	23.07%	31.88%	3.42%	12.56%	7.67%	-10.66%	-	-
Horiz. %	181.72%	147.66%	111.97%	108.27%	96.19%	89.34%	100.00%	-
EY	5.99	7.37	9.72	10.05	11.31	12.19	10.88	-32.75%
YoY %	-18.72%	-24.18%	-3.28%	-11.14%	-7.22%	12.04%	-	-
Horiz. %	55.06%	67.74%	89.34%	92.37%	103.95%	112.04%	100.00%	-
DY	6.98	4.69	8.57	7.27	7.27	10.78	3.38	61.95%
YoY %	48.83%	-45.27%	17.88%	0.00%	-32.56%	218.93%	-	-
Horiz. %	206.51%	138.76%	253.55%	215.09%	215.09%	318.93%	100.00%	-
P/NAPS	0.88	1.26	1.45	1.65	1.74	1.76	0.00	-
YoY %	-30.16%	-13.10%	-12.12%	-5.17%	-1.14%	0.00%	-	-
Horiz. %	50.00%	71.59%	82.39%	93.75%	98.86%	100.00%	-	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/06	23/11/05	23/08/05	24/05/05	24/02/05	23/11/04	25/08/04	-
Price	0.16	0.18	0.21	0.25	0.54	0.77	0.56	-
P/RPS	1.08	1.06	1.00	0.49	0.92	1.26	0.94	9.66%
YoY %	1.89%	6.00%	104.08%	-46.74%	-26.98%	34.04%	-	-
Horiz. %	114.89%	112.77%	106.38%	52.13%	97.87%	134.04%	100.00%	-
P/EPS	19.09	12.22	9.39	4.61	8.68	11.70	9.53	58.70%
YoY %	56.22%	30.14%	103.69%	-46.89%	-25.81%	22.77%	-	-
Horiz. %	200.31%	128.23%	98.53%	48.37%	91.08%	122.77%	100.00%	-
EY	5.24	8.19	10.64	21.70	11.52	8.55	10.49	-36.96%
YoY %	-36.02%	-23.03%	-50.97%	88.37%	34.74%	-18.49%	-	-
Horiz. %	49.95%	78.07%	101.43%	206.86%	109.82%	81.51%	100.00%	-
DY	6.11	5.21	9.39	15.71	7.41	7.56	3.26	51.83%
YoY %	17.27%	-44.52%	-40.23%	112.01%	-1.98%	131.90%	-	-
Horiz. %	187.42%	159.82%	288.04%	481.90%	227.30%	231.90%	100.00%	-
P/NAPS	1.01	1.13	1.33	0.77	1.71	2.50	0.00	-
YoY %	-10.62%	-15.04%	72.73%	-54.97%	-31.60%	0.00%	-	-
Horiz. %	40.40%	45.20%	53.20%	30.80%	68.40%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos