[DIGISTA] YoY TTM Result on 31-Dec-2010 [#1]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 91.97%
YoY- 702.04%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 37,997 62,512 92,208 100,063 49,456 49,029 44,096 -2.44%
PBT -15,303 8,184 25,287 12,710 1,573 907 -1,496 47.28%
Tax 963 -2,828 -6,344 -4,465 -545 -194 191 30.91%
NP -14,340 5,356 18,943 8,245 1,028 713 -1,305 49.04%
-
NP to SH -13,756 5,710 19,092 8,245 1,028 713 -1,305 48.02%
-
Tax Rate - 34.56% 25.09% 35.13% 34.65% 21.39% - -
Total Cost 52,337 57,156 73,265 91,818 48,428 48,316 45,401 2.39%
-
Net Worth 56,209 60,779 61,515 34,144 27,212 25,583 29,117 11.57%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 56,209 60,779 61,515 34,144 27,212 25,583 29,117 11.57%
NOSH 294,444 247,674 226,494 186,890 177,857 173,333 203,333 6.35%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -37.74% 8.57% 20.54% 8.24% 2.08% 1.45% -2.96% -
ROE -24.47% 9.39% 31.04% 24.15% 3.78% 2.79% -4.48% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 12.90 25.24 40.71 53.54 27.81 28.29 21.69 -8.28%
EPS -4.67 2.31 8.43 4.41 0.58 0.41 -0.64 39.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1909 0.2454 0.2716 0.1827 0.153 0.1476 0.1432 4.90%
Adjusted Per Share Value based on latest NOSH - 186,890
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.01 13.18 19.44 21.10 10.43 10.34 9.30 -2.45%
EPS -2.90 1.20 4.03 1.74 0.22 0.15 -0.28 47.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1282 0.1297 0.072 0.0574 0.0539 0.0614 11.57%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.235 0.31 0.44 0.14 0.11 0.06 0.14 -
P/RPS 1.82 1.23 1.08 0.26 0.40 0.21 0.65 18.70%
P/EPS -5.03 13.45 5.22 3.17 19.03 14.59 -21.81 -21.67%
EY -19.88 7.44 19.16 31.51 5.25 6.86 -4.58 27.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.26 1.62 0.77 0.72 0.41 0.98 3.85%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 04/03/13 28/02/12 25/02/11 24/02/10 27/02/09 21/02/08 -
Price 0.24 0.29 0.52 0.22 0.14 0.05 0.14 -
P/RPS 1.86 1.15 1.28 0.41 0.50 0.18 0.65 19.13%
P/EPS -5.14 12.58 6.17 4.99 24.22 12.16 -21.81 -21.38%
EY -19.47 7.95 16.21 20.05 4.13 8.23 -4.58 27.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.18 1.91 1.20 0.92 0.34 0.98 4.27%

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