[DIGISTA] YoY Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -4.78%
YoY- -14.05%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 63,536 40,192 28,728 49,096 53,936 4.17%
PBT 328 -2,368 564 7,424 8,816 -56.05%
Tax -84 -68 -280 -2,188 -2,724 -58.06%
NP 244 -2,436 284 5,236 6,092 -55.23%
-
NP to SH 244 -2,436 284 5,236 6,092 -55.23%
-
Tax Rate 25.61% - 49.65% 29.47% 30.90% -
Total Cost 63,292 42,628 28,444 43,860 47,844 7.24%
-
Net Worth 29,117 26,742 28,204 26,911 20,865 8.68%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 6,092 -
Div Payout % - - - - 100.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 29,117 26,742 28,204 26,911 20,865 8.68%
NOSH 203,333 179,117 177,500 85,000 76,150 27.80%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.38% -6.06% 0.99% 10.66% 11.29% -
ROE 0.84% -9.11% 1.01% 19.46% 29.20% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 31.25 22.44 16.18 57.76 70.83 -18.48%
EPS 0.12 -1.36 0.16 6.16 8.00 -64.97%
DPS 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.1432 0.1493 0.1589 0.3166 0.274 -14.96%
Adjusted Per Share Value based on latest NOSH - 85,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.40 8.48 6.06 10.35 11.37 4.18%
EPS 0.05 -0.51 0.06 1.10 1.28 -55.51%
DPS 0.00 0.00 0.00 0.00 1.28 -
NAPS 0.0614 0.0564 0.0595 0.0567 0.044 8.68%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.14 0.14 0.14 0.55 0.86 -
P/RPS 0.45 0.62 0.87 0.95 1.21 -21.89%
P/EPS 116.67 -10.29 87.50 8.93 10.75 81.43%
EY 0.86 -9.71 1.14 11.20 9.30 -44.83%
DY 0.00 0.00 0.00 0.00 9.30 -
P/NAPS 0.98 0.94 0.88 1.74 3.14 -25.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 21/02/08 27/02/07 24/02/06 24/02/05 14/01/04 -
Price 0.14 0.16 0.16 0.54 0.84 -
P/RPS 0.45 0.71 0.99 0.93 1.19 -21.56%
P/EPS 116.67 -11.76 100.00 8.77 10.50 82.50%
EY 0.86 -8.50 1.00 11.41 9.52 -45.15%
DY 0.00 0.00 0.00 0.00 9.52 -
P/NAPS 0.98 1.07 1.01 1.71 3.07 -24.81%

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