[DIGISTA] YoY Annualized Quarter Result on 30-Jun-2007 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 48.18%
YoY- -729.41%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 87,672 46,972 44,781 27,788 27,912 33,848 53,845 8.46%
PBT 3,553 978 614 -588 281 5,130 8,125 -12.87%
Tax -757 -284 -92 160 -220 -1,596 -2,408 -17.53%
NP 2,796 694 522 -428 61 3,534 5,717 -11.23%
-
NP to SH 2,796 694 522 -428 68 3,534 5,717 -11.23%
-
Tax Rate 21.31% 29.04% 14.98% - 78.29% 31.11% 29.64% -
Total Cost 84,876 46,277 44,258 28,216 27,850 30,313 48,128 9.91%
-
Net Worth 26,382 26,876 27,141 27,374 26,996 26,409 23,840 1.70%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 4,446 2,169 -
Div Payout % - - - - - 125.79% 37.95% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 26,382 26,876 27,141 27,374 26,996 26,409 23,840 1.70%
NOSH 179,230 179,655 186,666 178,333 170,000 166,729 81,366 14.06%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.19% 1.48% 1.17% -1.54% 0.22% 10.44% 10.62% -
ROE 10.60% 2.58% 1.93% -1.56% 0.25% 13.38% 23.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 48.92 26.15 23.99 15.58 16.42 20.30 66.18 -4.90%
EPS 1.56 0.39 0.28 -0.24 0.04 2.12 7.03 -22.18%
DPS 0.00 0.00 0.00 0.00 0.00 2.67 2.67 -
NAPS 0.1472 0.1496 0.1454 0.1535 0.1588 0.1584 0.293 -10.83%
Adjusted Per Share Value based on latest NOSH - 183,999
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 18.40 9.86 9.40 5.83 5.86 7.10 11.30 8.46%
EPS 0.59 0.15 0.11 -0.09 0.01 0.74 1.20 -11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.93 0.46 -
NAPS 0.0554 0.0564 0.057 0.0575 0.0567 0.0554 0.05 1.72%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.12 0.07 0.10 0.16 0.14 0.23 0.54 -
P/RPS 0.25 0.27 0.42 1.03 0.85 1.13 0.82 -17.95%
P/EPS 7.69 18.10 35.71 -66.67 350.00 10.85 7.69 0.00%
EY 13.00 5.52 2.80 -1.50 0.29 9.22 13.01 -0.01%
DY 0.00 0.00 0.00 0.00 0.00 11.59 4.94 -
P/NAPS 0.82 0.47 0.69 1.04 0.88 1.45 1.84 -12.59%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/11/10 25/08/09 27/08/08 28/08/07 28/08/06 23/08/05 25/08/04 -
Price 0.14 0.08 0.09 0.16 0.13 0.21 0.56 -
P/RPS 0.29 0.31 0.38 1.03 0.79 1.03 0.85 -16.40%
P/EPS 8.97 20.69 32.14 -66.67 325.00 9.91 7.97 1.98%
EY 11.14 4.83 3.11 -1.50 0.31 10.10 12.55 -1.96%
DY 0.00 0.00 0.00 0.00 0.00 12.70 4.76 -
P/NAPS 0.95 0.53 0.62 1.04 0.82 1.33 1.91 -10.98%

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