[DIGISTA] YoY TTM Result on 31-Mar-2009 [#2]

Stock
[DIGISTA] DIGISTAR CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -1.96%
YoY- 150.8%
Quarter Report
Latest QR
Upcoming QR
DIGISTA's Result
DIGISTA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 86,416 111,321 53,877 50,724 45,108 29,529 24,814 23.09%
PBT 22,053 18,175 2,027 967 -1,428 -1,303 1,341 59.39%
Tax -5,608 -5,818 -653 -268 52 -20 -668 42.51%
NP 16,445 12,357 1,374 699 -1,376 -1,323 673 70.26%
-
NP to SH 16,623 12,357 1,374 699 -1,376 -1,323 673 70.57%
-
Tax Rate 25.43% 32.01% 32.22% 27.71% - - 49.81% -
Total Cost 69,971 98,964 52,503 50,025 46,484 30,852 24,141 19.38%
-
Net Worth 63,255 39,736 27,349 27,417 25,696 27,404 23,334 18.06%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 63,255 39,736 27,349 27,417 25,696 27,404 23,334 18.06%
NOSH 225,108 197,792 175,769 185,000 178,571 178,181 146,666 7.39%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 19.03% 11.10% 2.55% 1.38% -3.05% -4.48% 2.71% -
ROE 26.28% 31.10% 5.02% 2.55% -5.35% -4.83% 2.88% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 38.39 56.28 30.65 27.42 25.26 16.57 16.92 14.61%
EPS 7.38 6.25 0.78 0.38 -0.77 -0.74 0.46 58.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.281 0.2009 0.1556 0.1482 0.1439 0.1538 0.1591 9.93%
Adjusted Per Share Value based on latest NOSH - 185,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.22 23.47 11.36 10.70 9.51 6.23 5.23 23.10%
EPS 3.51 2.61 0.29 0.15 -0.29 -0.28 0.14 70.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.0838 0.0577 0.0578 0.0542 0.0578 0.0492 18.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.50 0.31 0.15 0.05 0.12 0.16 0.17 -
P/RPS 1.30 0.55 0.49 0.18 0.48 0.97 1.00 4.46%
P/EPS 6.77 4.96 19.19 13.23 -15.57 -21.55 37.05 -24.65%
EY 14.77 20.15 5.21 7.56 -6.42 -4.64 2.70 32.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.54 0.96 0.34 0.83 1.04 1.07 8.84%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 16/05/11 17/05/10 27/05/09 27/05/08 23/05/07 23/05/06 -
Price 0.47 0.45 0.13 0.07 0.12 0.14 0.16 -
P/RPS 1.22 0.80 0.42 0.26 0.48 0.84 0.95 4.25%
P/EPS 6.36 7.20 16.63 18.53 -15.57 -18.86 34.87 -24.67%
EY 15.71 13.88 6.01 5.40 -6.42 -5.30 2.87 32.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.24 0.84 0.47 0.83 0.91 1.01 8.73%

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