[DIGISTA] YoY TTM Result on 31-Dec-2009 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 49.85%
YoY- 44.18%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 62,512 92,208 100,063 49,456 49,029 44,096 31,256 12.23%
PBT 8,184 25,287 12,710 1,573 907 -1,496 -1,265 -
Tax -2,828 -6,344 -4,465 -545 -194 191 -210 54.18%
NP 5,356 18,943 8,245 1,028 713 -1,305 -1,475 -
-
NP to SH 5,710 19,092 8,245 1,028 713 -1,305 -1,475 -
-
Tax Rate 34.56% 25.09% 35.13% 34.65% 21.39% - - -
Total Cost 57,156 73,265 91,818 48,428 48,316 45,401 32,731 9.72%
-
Net Worth 60,779 61,515 34,144 27,212 25,583 29,117 26,742 14.64%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,779 61,515 34,144 27,212 25,583 29,117 26,742 14.64%
NOSH 247,674 226,494 186,890 177,857 173,333 203,333 179,117 5.54%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.57% 20.54% 8.24% 2.08% 1.45% -2.96% -4.72% -
ROE 9.39% 31.04% 24.15% 3.78% 2.79% -4.48% -5.52% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.24 40.71 53.54 27.81 28.29 21.69 17.45 6.33%
EPS 2.31 8.43 4.41 0.58 0.41 -0.64 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2454 0.2716 0.1827 0.153 0.1476 0.1432 0.1493 8.62%
Adjusted Per Share Value based on latest NOSH - 177,857
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.09 19.30 20.95 10.35 10.26 9.23 6.54 12.24%
EPS 1.20 4.00 1.73 0.22 0.15 -0.27 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1272 0.1288 0.0715 0.057 0.0536 0.061 0.056 14.63%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.44 0.14 0.11 0.06 0.14 0.14 -
P/RPS 1.23 1.08 0.26 0.40 0.21 0.65 0.80 7.42%
P/EPS 13.45 5.22 3.17 19.03 14.59 -21.81 -17.00 -
EY 7.44 19.16 31.51 5.25 6.86 -4.58 -5.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.62 0.77 0.72 0.41 0.98 0.94 4.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 04/03/13 28/02/12 25/02/11 24/02/10 27/02/09 21/02/08 27/02/07 -
Price 0.29 0.52 0.22 0.14 0.05 0.14 0.16 -
P/RPS 1.15 1.28 0.41 0.50 0.18 0.65 0.92 3.78%
P/EPS 12.58 6.17 4.99 24.22 12.16 -21.81 -19.43 -
EY 7.95 16.21 20.05 4.13 8.23 -4.58 -5.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.91 1.20 0.92 0.34 0.98 1.07 1.64%

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