[DIGISTA] YoY TTM 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- -8.53%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM 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 89,959 44,384 52,522 38,260 28,390 15.05%
PBT 9,956 25,993 7,243 1,081 769 -2,170 -532 -
Tax -3,825 -6,543 -2,948 -395 -151 195 -263 56.17%
NP 6,131 19,450 4,295 686 618 -1,975 -795 -
-
NP to SH 6,526 19,529 4,295 686 618 -1,975 -795 -
-
Tax Rate 38.42% 25.17% 40.70% 36.54% 19.64% - - -
Total Cost 59,762 78,379 85,664 43,698 51,904 40,235 29,185 12.67%
-
Net Worth 52,955 55,751 29,637 27,257 25,581 26,484 26,711 12.07%
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 52,955 55,751 29,637 27,257 25,581 26,484 26,711 12.07%
NOSH 228,749 214,427 186,513 181,111 174,615 184,431 173,111 4.74%
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% 4.77% 1.55% 1.18% -5.16% -2.80% -
ROE 12.32% 35.03% 14.49% 2.52% 2.42% -7.46% -2.98% -
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 28.81 45.62 48.23 24.51 30.08 20.74 16.40 9.83%
EPS 2.85 9.11 2.30 0.38 0.35 -1.07 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2315 0.26 0.1589 0.1505 0.1465 0.1436 0.1543 6.98%
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 13.90 20.63 18.97 9.36 11.08 8.07 5.99 15.04%
EPS 1.38 4.12 0.91 0.14 0.13 -0.42 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1117 0.1176 0.0625 0.0575 0.0539 0.0558 0.0563 12.08%
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 1.32 0.90 0.29 0.29 0.30 0.72 0.79 8.92%
P/EPS 13.32 4.50 6.08 18.48 25.43 -14.01 -28.31 -
EY 7.51 22.21 16.45 5.41 3.93 -7.14 -3.53 -
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 1.04 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 1.22 1.03 0.29 0.41 0.20 0.82 0.91 5.00%
P/EPS 12.27 5.16 6.08 26.40 16.95 -15.88 -32.66 -
EY 8.15 19.38 16.45 3.79 5.90 -6.30 -3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.81 0.88 0.66 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