[DIGISTA] YoY Cumulative Quarter Result on 31-Dec-2007 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 103.09%
YoY- 110.02%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 27,567 17,463 12,391 15,884 10,048 7,182 12,274 14.43%
PBT 6,179 712 220 82 -592 141 1,856 22.18%
Tax -1,731 -214 -64 -21 -17 -70 -547 21.15%
NP 4,448 498 156 61 -609 71 1,309 22.60%
-
NP to SH 4,448 498 156 61 -609 71 1,309 22.60%
-
Tax Rate 28.01% 30.06% 29.09% 25.61% - 49.65% 29.47% -
Total Cost 23,119 16,965 12,235 15,823 10,657 7,111 10,965 13.23%
-
Net Worth 34,144 27,212 25,583 29,117 26,742 28,204 26,911 4.04%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 34,144 27,212 25,583 29,117 26,742 28,204 26,911 4.04%
NOSH 186,890 177,857 173,333 203,333 179,117 177,500 85,000 14.02%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.14% 2.85% 1.26% 0.38% -6.06% 0.99% 10.66% -
ROE 13.03% 1.83% 0.61% 0.21% -2.28% 0.25% 4.86% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.75 9.82 7.15 7.81 5.61 4.05 14.44 0.35%
EPS 2.38 0.28 0.09 0.03 -0.34 0.04 1.54 7.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 0.153 0.1476 0.1432 0.1493 0.1589 0.3166 -8.75%
Adjusted Per Share Value based on latest NOSH - 203,333
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.81 3.68 2.61 3.35 2.12 1.51 2.59 14.40%
EPS 0.94 0.11 0.03 0.01 -0.13 0.01 0.28 22.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0574 0.0539 0.0614 0.0564 0.0595 0.0567 4.05%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.14 0.11 0.06 0.14 0.14 0.14 0.55 -
P/RPS 0.95 1.12 0.84 1.79 2.50 3.46 3.81 -20.65%
P/EPS 5.88 39.29 66.67 466.67 -41.18 350.00 35.71 -25.95%
EY 17.00 2.55 1.50 0.21 -2.43 0.29 2.80 35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.41 0.98 0.94 0.88 1.74 -12.69%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 27/02/09 21/02/08 27/02/07 24/02/06 24/02/05 -
Price 0.22 0.14 0.05 0.14 0.16 0.16 0.54 -
P/RPS 1.49 1.43 0.70 1.79 2.85 3.95 3.74 -14.21%
P/EPS 9.24 50.00 55.56 466.67 -47.06 400.00 35.06 -19.92%
EY 10.82 2.00 1.80 0.21 -2.13 0.25 2.85 24.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.92 0.34 0.98 1.07 1.01 1.71 -5.72%

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