[DIGISTA] YoY TTM Result on 30-Sep-2008 [#4]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 148.93%
YoY- 131.29%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 97,829 89,959 44,384 52,522 38,260 28,390 31,416 20.83%
PBT 25,993 7,243 1,081 769 -2,170 -532 4,219 35.37%
Tax -6,543 -2,948 -395 -151 195 -263 -1,493 27.90%
NP 19,450 4,295 686 618 -1,975 -795 2,726 38.72%
-
NP to SH 19,529 4,295 686 618 -1,975 -795 2,726 38.82%
-
Tax Rate 25.17% 40.70% 36.54% 19.64% - - 35.39% -
Total Cost 78,379 85,664 43,698 51,904 40,235 29,185 28,690 18.22%
-
Net Worth 55,751 29,637 27,257 25,581 26,484 26,711 29,378 11.26%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - 1,735 -
Div Payout % - - - - - - 63.66% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 55,751 29,637 27,257 25,581 26,484 26,711 29,378 11.26%
NOSH 214,427 186,513 181,111 174,615 184,431 173,111 185,000 2.48%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 19.88% 4.77% 1.55% 1.18% -5.16% -2.80% 8.68% -
ROE 35.03% 14.49% 2.52% 2.42% -7.46% -2.98% 9.28% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 45.62 48.23 24.51 30.08 20.74 16.40 16.98 17.89%
EPS 9.11 2.30 0.38 0.35 -1.07 -0.46 1.47 35.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 0.26 0.1589 0.1505 0.1465 0.1436 0.1543 0.1588 8.56%
Adjusted Per Share Value based on latest NOSH - 174,615
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 20.53 18.88 9.32 11.02 8.03 5.96 6.59 20.84%
EPS 4.10 0.90 0.14 0.13 -0.41 -0.17 0.57 38.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.117 0.0622 0.0572 0.0537 0.0556 0.0561 0.0617 11.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.41 0.14 0.07 0.09 0.15 0.13 0.20 -
P/RPS 0.90 0.29 0.29 0.30 0.72 0.79 1.18 -4.41%
P/EPS 4.50 6.08 18.48 25.43 -14.01 -28.31 13.57 -16.79%
EY 22.21 16.45 5.41 3.93 -7.14 -3.53 7.37 20.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.69 -
P/NAPS 1.58 0.88 0.47 0.61 1.04 0.84 1.26 3.84%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 26/11/09 25/11/08 30/11/07 23/11/06 23/11/05 -
Price 0.47 0.14 0.10 0.06 0.17 0.15 0.18 -
P/RPS 1.03 0.29 0.41 0.20 0.82 0.91 1.06 -0.47%
P/EPS 5.16 6.08 26.40 16.95 -15.88 -32.66 12.22 -13.37%
EY 19.38 16.45 3.79 5.90 -6.30 -3.06 8.19 15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.21 -
P/NAPS 1.81 0.88 0.66 0.41 1.18 0.97 1.13 8.16%

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