[DIGISTA] YoY Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- -22.91%
YoY- -50.45%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 52,003 38,260 28,391 31,416 51,197 41,101 4.81%
PBT 674 -2,170 -533 4,219 7,895 6,520 -36.45%
Tax -78 195 -264 -1,494 -2,396 -5,957 -57.94%
NP 596 -1,975 -797 2,725 5,499 563 1.14%
-
NP to SH 596 -1,975 -792 2,725 5,499 4,594 -33.50%
-
Tax Rate 11.57% - - 35.41% 30.35% 91.37% -
Total Cost 51,407 40,235 29,188 28,691 45,698 40,538 4.85%
-
Net Worth 26,708 26,044 26,676 26,547 25,171 9,031 24.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 3,343 3,273 - -
Div Payout % - - - 122.70% 59.52% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 26,708 26,044 26,676 26,547 25,171 9,031 24.18%
NOSH 182,058 181,495 173,333 167,177 81,830 52,204 28.34%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.15% -5.16% -2.81% 8.67% 10.74% 1.37% -
ROE 2.23% -7.58% -2.97% 10.26% 21.85% 50.87% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 28.56 21.08 16.38 18.79 62.56 78.73 -18.33%
EPS 0.33 -1.09 -0.42 1.63 6.72 8.80 -48.10%
DPS 0.00 0.00 0.00 2.00 4.00 0.00 -
NAPS 0.1467 0.1435 0.1539 0.1588 0.3076 0.173 -3.24%
Adjusted Per Share Value based on latest NOSH - 185,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.97 8.07 5.99 6.62 10.80 8.67 4.81%
EPS 0.13 -0.42 -0.17 0.57 1.16 0.97 -33.06%
DPS 0.00 0.00 0.00 0.71 0.69 0.00 -
NAPS 0.0563 0.0549 0.0563 0.056 0.0531 0.019 24.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.09 0.15 0.13 0.20 0.54 0.00 -
P/RPS 0.32 0.71 0.79 1.06 0.86 0.00 -
P/EPS 27.49 -13.78 -28.45 12.27 8.04 0.00 -
EY 3.64 -7.25 -3.51 8.15 12.44 0.00 -
DY 0.00 0.00 0.00 10.00 7.41 0.00 -
P/NAPS 0.61 1.05 0.84 1.26 1.76 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/08 30/11/07 23/11/06 23/11/05 23/11/04 05/11/03 -
Price 0.06 0.17 0.15 0.18 0.77 0.00 -
P/RPS 0.21 0.81 0.92 0.96 1.23 0.00 -
P/EPS 18.33 -15.62 -32.83 11.04 11.46 0.00 -
EY 5.46 -6.40 -3.05 9.06 8.73 0.00 -
DY 0.00 0.00 0.00 11.11 5.19 0.00 -
P/NAPS 0.41 1.18 0.97 1.13 2.50 0.00 -

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