[DIGISTA] QoQ TTM Result on 31-Mar-2009 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -1.96%
YoY- 150.8%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 49,456 44,384 54,166 50,724 49,029 52,522 51,004 -2.02%
PBT 1,573 1,081 1,045 967 907 769 -1,270 -
Tax -545 -395 -295 -268 -194 -151 7 -
NP 1,028 686 750 699 713 618 -1,263 -
-
NP to SH 1,028 686 750 699 713 618 -1,263 -
-
Tax Rate 34.65% 36.54% 28.23% 27.71% 21.39% 19.64% - -
Total Cost 48,428 43,698 53,416 50,025 48,316 51,904 52,267 -4.94%
-
Net Worth 27,212 27,257 27,355 27,417 25,583 25,581 27,097 0.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 27,212 27,257 27,355 27,417 25,583 25,581 27,097 0.28%
NOSH 177,857 181,111 182,857 185,000 173,333 174,615 186,363 -3.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.08% 1.55% 1.38% 1.38% 1.45% 1.18% -2.48% -
ROE 3.78% 2.52% 2.74% 2.55% 2.79% 2.42% -4.66% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.81 24.51 29.62 27.42 28.29 30.08 27.37 1.06%
EPS 0.58 0.38 0.41 0.38 0.41 0.35 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1505 0.1496 0.1482 0.1476 0.1465 0.1454 3.44%
Adjusted Per Share Value based on latest NOSH - 185,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.35 9.29 11.34 10.62 10.26 11.00 10.68 -2.06%
EPS 0.22 0.14 0.16 0.15 0.15 0.13 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.057 0.0571 0.0573 0.0574 0.0536 0.0536 0.0567 0.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.11 0.07 0.07 0.05 0.06 0.09 0.10 -
P/RPS 0.40 0.29 0.24 0.18 0.21 0.30 0.37 5.31%
P/EPS 19.03 18.48 17.07 13.23 14.59 25.43 -14.76 -
EY 5.25 5.41 5.86 7.56 6.86 3.93 -6.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.47 0.34 0.41 0.61 0.69 2.86%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 25/08/09 27/05/09 27/02/09 25/11/08 27/08/08 -
Price 0.14 0.10 0.08 0.07 0.05 0.06 0.09 -
P/RPS 0.50 0.41 0.27 0.26 0.18 0.20 0.33 31.81%
P/EPS 24.22 26.40 19.50 18.53 12.16 16.95 -13.28 -
EY 4.13 3.79 5.13 5.40 8.23 5.90 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.66 0.53 0.47 0.34 0.41 0.62 30.00%

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
Post a Comment