[DIGISTA] YoY Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 215.19%
YoY- 219.23%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 74,260 87,784 110,268 69,852 49,564 63,536 40,192 10.76%
PBT 14,804 21,892 24,716 2,848 880 328 -2,368 -
Tax -2,140 -6,128 -6,924 -856 -256 -84 -68 77.59%
NP 12,664 15,764 17,792 1,992 624 244 -2,436 -
-
NP to SH 12,780 15,764 17,792 1,992 624 244 -2,436 -
-
Tax Rate 14.46% 27.99% 28.01% 30.06% 29.09% 25.61% - -
Total Cost 61,596 72,020 92,476 67,860 48,940 63,292 42,628 6.32%
-
Net Worth 60,779 61,515 34,144 27,212 25,583 29,117 26,742 14.64%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,779 61,515 34,144 27,212 25,583 29,117 26,742 14.64%
NOSH 247,674 226,494 186,890 177,857 173,333 203,333 179,117 5.54%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.05% 17.96% 16.14% 2.85% 1.26% 0.38% -6.06% -
ROE 21.03% 25.63% 52.11% 7.32% 2.44% 0.84% -9.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.98 38.76 59.00 39.27 28.59 31.25 22.44 4.94%
EPS 5.16 6.96 9.52 1.12 0.36 0.12 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2454 0.2716 0.1827 0.153 0.1476 0.1432 0.1493 8.62%
Adjusted Per Share Value based on latest NOSH - 177,857
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.66 18.51 23.25 14.73 10.45 13.40 8.48 10.75%
EPS 2.69 3.32 3.75 0.42 0.13 0.05 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.1297 0.072 0.0574 0.0539 0.0614 0.0564 14.65%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.44 0.14 0.11 0.06 0.14 0.14 -
P/RPS 1.03 1.14 0.24 0.28 0.21 0.45 0.62 8.81%
P/EPS 6.01 6.32 1.47 9.82 16.67 116.67 -10.29 -
EY 16.65 15.82 68.00 10.18 6.00 0.86 -9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.62 0.77 0.72 0.41 0.98 0.94 4.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 04/03/13 28/02/12 25/02/11 24/02/10 27/02/09 21/02/08 27/02/07 -
Price 0.29 0.52 0.22 0.14 0.05 0.14 0.16 -
P/RPS 0.97 1.34 0.37 0.36 0.17 0.45 0.71 5.33%
P/EPS 5.62 7.47 2.31 12.50 13.89 116.67 -11.76 -
EY 17.79 13.38 43.27 8.00 7.20 0.86 -8.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.91 1.20 0.92 0.34 0.98 1.07 1.64%

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