[DIGISTA] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 30.58%
YoY- 32.91%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 70,778 101,321 87,672 46,972 44,781 27,788 27,912 16.75%
PBT 13,964 26,592 3,553 978 614 -588 281 91.62%
Tax -4,374 -6,568 -757 -284 -92 160 -220 64.51%
NP 9,589 20,024 2,796 694 522 -428 61 132.13%
-
NP to SH 9,865 20,024 2,796 694 522 -428 68 129.05%
-
Tax Rate 31.32% 24.70% 21.31% 29.04% 14.98% - 78.29% -
Total Cost 61,189 81,297 84,876 46,277 44,258 28,216 27,850 14.00%
-
Net Worth 0 44,401 26,382 26,876 27,141 27,374 26,996 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 0 44,401 26,382 26,876 27,141 27,374 26,996 -
NOSH 224,893 197,865 179,230 179,655 186,666 178,333 170,000 4.76%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.55% 19.76% 3.19% 1.48% 1.17% -1.54% 0.22% -
ROE 0.00% 45.10% 10.60% 2.58% 1.93% -1.56% 0.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.47 51.21 48.92 26.15 23.99 15.58 16.42 11.44%
EPS 4.39 10.12 1.56 0.39 0.28 -0.24 0.04 118.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2244 0.1472 0.1496 0.1454 0.1535 0.1588 -
Adjusted Per Share Value based on latest NOSH - 182,857
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.86 21.27 18.40 9.86 9.40 5.83 5.86 16.75%
EPS 2.07 4.20 0.59 0.15 0.11 -0.09 0.01 143.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0932 0.0554 0.0564 0.057 0.0575 0.0567 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.46 0.50 0.12 0.07 0.10 0.16 0.14 -
P/RPS 1.46 0.98 0.25 0.27 0.42 1.03 0.85 9.42%
P/EPS 10.49 4.94 7.69 18.10 35.71 -66.67 350.00 -44.23%
EY 9.54 20.24 13.00 5.52 2.80 -1.50 0.29 78.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.23 0.82 0.47 0.69 1.04 0.88 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 23/08/11 29/11/10 25/08/09 27/08/08 28/08/07 28/08/06 -
Price 0.41 0.44 0.14 0.08 0.09 0.16 0.13 -
P/RPS 1.30 0.86 0.29 0.31 0.38 1.03 0.79 8.64%
P/EPS 9.35 4.35 8.97 20.69 32.14 -66.67 325.00 -44.61%
EY 10.70 23.00 11.14 4.83 3.11 -1.50 0.31 80.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.96 0.95 0.53 0.62 1.04 0.82 -

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