[DIGISTA] QoQ TTM Result on 31-Mar-2010 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 33.66%
YoY- 96.57%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 100,063 89,959 74,909 53,877 49,456 44,384 54,166 50.38%
PBT 12,710 7,243 3,012 2,027 1,573 1,081 1,045 426.47%
Tax -4,465 -2,948 -751 -653 -545 -395 -295 508.85%
NP 8,245 4,295 2,261 1,374 1,028 686 750 392.25%
-
NP to SH 8,245 4,295 2,261 1,374 1,028 686 750 392.25%
-
Tax Rate 35.13% 40.70% 24.93% 32.22% 34.65% 36.54% 28.23% -
Total Cost 91,818 85,664 72,648 52,503 48,428 43,698 53,416 43.35%
-
Net Worth 34,144 29,637 27,137 27,349 27,212 27,257 27,355 15.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 34,144 29,637 27,137 27,349 27,212 27,257 27,355 15.88%
NOSH 186,890 186,513 184,354 175,769 177,857 181,111 182,857 1.46%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.24% 4.77% 3.02% 2.55% 2.08% 1.55% 1.38% -
ROE 24.15% 14.49% 8.33% 5.02% 3.78% 2.52% 2.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 53.54 48.23 40.63 30.65 27.81 24.51 29.62 48.22%
EPS 4.41 2.30 1.23 0.78 0.58 0.38 0.41 385.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 0.1589 0.1472 0.1556 0.153 0.1505 0.1496 14.21%
Adjusted Per Share Value based on latest NOSH - 175,769
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.00 18.88 15.72 11.31 10.38 9.32 11.37 50.36%
EPS 1.73 0.90 0.47 0.29 0.22 0.14 0.16 386.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.0622 0.057 0.0574 0.0571 0.0572 0.0574 15.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.14 0.14 0.12 0.15 0.11 0.07 0.07 -
P/RPS 0.26 0.29 0.30 0.49 0.40 0.29 0.24 5.46%
P/EPS 3.17 6.08 9.78 19.19 19.03 18.48 17.07 -67.35%
EY 31.51 16.45 10.22 5.21 5.25 5.41 5.86 205.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 0.82 0.96 0.72 0.47 0.47 38.84%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 29/11/10 17/05/10 24/02/10 26/11/09 25/08/09 -
Price 0.22 0.14 0.14 0.13 0.14 0.10 0.08 -
P/RPS 0.41 0.29 0.34 0.42 0.50 0.41 0.27 32.01%
P/EPS 4.99 6.08 11.42 16.63 24.22 26.40 19.50 -59.59%
EY 20.05 16.45 8.76 6.01 4.13 3.79 5.13 147.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.88 0.95 0.84 0.92 0.66 0.53 72.16%

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