[DIGISTA] YoY Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -73.83%
YoY- 155.74%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 21,946 27,567 17,463 12,391 15,884 10,048 7,182 20.45%
PBT 5,473 6,179 712 220 82 -592 141 83.95%
Tax -1,532 -1,731 -214 -64 -21 -17 -70 67.20%
NP 3,941 4,448 498 156 61 -609 71 95.25%
-
NP to SH 3,941 4,448 498 156 61 -609 71 95.25%
-
Tax Rate 27.99% 28.01% 30.06% 29.09% 25.61% - 49.65% -
Total Cost 18,005 23,119 16,965 12,235 15,823 10,657 7,111 16.73%
-
Net Worth 61,515 34,144 27,212 25,583 29,117 26,742 28,204 13.87%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 61,515 34,144 27,212 25,583 29,117 26,742 28,204 13.87%
NOSH 226,494 186,890 177,857 173,333 203,333 179,117 177,500 4.14%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.96% 16.14% 2.85% 1.26% 0.38% -6.06% 0.99% -
ROE 6.41% 13.03% 1.83% 0.61% 0.21% -2.28% 0.25% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.69 14.75 9.82 7.15 7.81 5.61 4.05 15.64%
EPS 1.74 2.38 0.28 0.09 0.03 -0.34 0.04 87.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2716 0.1827 0.153 0.1476 0.1432 0.1493 0.1589 9.34%
Adjusted Per Share Value based on latest NOSH - 173,333
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.61 5.79 3.67 2.60 3.33 2.11 1.51 20.43%
EPS 0.83 0.93 0.10 0.03 0.01 -0.13 0.01 108.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1291 0.0717 0.0571 0.0537 0.0611 0.0561 0.0592 13.86%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.44 0.14 0.11 0.06 0.14 0.14 0.14 -
P/RPS 4.54 0.95 1.12 0.84 1.79 2.50 3.46 4.62%
P/EPS 25.29 5.88 39.29 66.67 466.67 -41.18 350.00 -35.44%
EY 3.95 17.00 2.55 1.50 0.21 -2.43 0.29 54.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.77 0.72 0.41 0.98 0.94 0.88 10.70%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 24/02/10 27/02/09 21/02/08 27/02/07 24/02/06 -
Price 0.52 0.22 0.14 0.05 0.14 0.16 0.16 -
P/RPS 5.37 1.49 1.43 0.70 1.79 2.85 3.95 5.24%
P/EPS 29.89 9.24 50.00 55.56 466.67 -47.06 400.00 -35.08%
EY 3.35 10.82 2.00 1.80 0.21 -2.13 0.25 54.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.20 0.92 0.34 0.98 1.07 1.01 11.19%

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