[DIGISTA] YoY Cumulative Quarter Result on 30-Sep-2009 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 21.31%
YoY- 6.04%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 65,893 97,829 73,288 44,704 52,003 38,260 28,391 15.05%
PBT 9,956 25,992 7,242 1,189 674 -2,170 -533 -
Tax -3,826 -6,543 -2,948 -557 -78 195 -264 56.07%
NP 6,130 19,449 4,294 632 596 -1,975 -797 -
-
NP to SH 5,911 19,528 4,294 632 596 -1,975 -792 -
-
Tax Rate 38.43% 25.17% 40.71% 46.85% 11.57% - - -
Total Cost 59,763 78,380 68,994 44,072 51,407 40,235 29,188 12.67%
-
Net Worth 52,228 52,479 28,909 27,075 26,708 26,044 26,676 11.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 52,228 52,479 28,909 27,075 26,708 26,044 26,676 11.83%
NOSH 225,610 201,846 181,938 180,263 182,058 181,495 173,333 4.48%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.30% 19.88% 5.86% 1.41% 1.15% -5.16% -2.81% -
ROE 11.32% 37.21% 14.85% 2.33% 2.23% -7.58% -2.97% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.21 48.47 40.28 24.80 28.56 21.08 16.38 10.11%
EPS 2.62 9.67 2.36 0.36 0.33 -1.09 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.26 0.1589 0.1502 0.1467 0.1435 0.1539 7.03%
Adjusted Per Share Value based on latest NOSH - 181,111
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.80 20.48 15.34 9.36 10.89 8.01 5.94 15.06%
EPS 1.24 4.09 0.90 0.13 0.12 -0.41 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.1099 0.0605 0.0567 0.0559 0.0545 0.0558 11.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.41 0.14 0.07 0.09 0.15 0.13 -
P/RPS 1.30 0.85 0.35 0.28 0.32 0.71 0.79 8.64%
P/EPS 14.50 4.24 5.93 19.97 27.49 -13.78 -28.45 -
EY 6.89 23.60 16.86 5.01 3.64 -7.25 -3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.58 0.88 0.47 0.61 1.05 0.84 11.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 26/11/09 25/11/08 30/11/07 23/11/06 -
Price 0.35 0.47 0.14 0.10 0.06 0.17 0.15 -
P/RPS 1.20 0.97 0.35 0.40 0.21 0.81 0.92 4.52%
P/EPS 13.36 4.86 5.93 28.52 18.33 -15.62 -32.83 -
EY 7.49 20.58 16.86 3.51 5.46 -6.40 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.81 0.88 0.67 0.41 1.18 0.97 7.64%

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