[REDTONE] QoQ Annualized Quarter Result on 28-Feb-2005 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 0.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 164,386 170,732 172,396 174,661 168,297 149,422 139,972 11.30%
PBT 19,730 25,784 26,204 26,389 26,080 24,790 26,064 -16.92%
Tax -726 -1,338 -1,360 -897 -776 -878 -864 -10.94%
NP 19,004 24,446 24,844 25,492 25,304 23,912 25,200 -17.13%
-
NP to SH 19,004 24,446 24,844 25,492 25,304 23,912 25,200 -17.13%
-
Tax Rate 3.68% 5.19% 5.19% 3.40% 2.98% 3.54% 3.31% -
Total Cost 145,382 146,286 147,552 149,169 142,993 125,510 114,772 17.05%
-
Net Worth 63,987 62,249 55,722 60,863 58,420 51,153 47,023 22.77%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - 25,202 13,441 20,178 40,320 -
Div Payout % - - - 98.86% 53.12% 84.39% 160.00% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 63,987 62,249 55,722 60,863 58,420 51,153 47,023 22.77%
NOSH 251,819 252,020 252,479 252,024 252,031 252,236 252,000 -0.04%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 11.56% 14.32% 14.41% 14.60% 15.04% 16.00% 18.00% -
ROE 29.70% 39.27% 44.59% 41.88% 43.31% 46.75% 53.59% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 65.28 67.75 68.28 69.30 66.78 59.24 55.54 11.36%
EPS 7.55 9.70 9.84 10.12 10.04 9.48 10.00 -17.07%
DPS 0.00 0.00 0.00 10.00 5.33 8.00 16.00 -
NAPS 0.2541 0.247 0.2207 0.2415 0.2318 0.2028 0.1866 22.83%
Adjusted Per Share Value based on latest NOSH - 251,958
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 21.22 22.03 22.25 22.54 21.72 19.28 18.06 11.33%
EPS 2.45 3.15 3.21 3.29 3.27 3.09 3.25 -17.15%
DPS 0.00 0.00 0.00 3.25 1.73 2.60 5.20 -
NAPS 0.0826 0.0803 0.0719 0.0785 0.0754 0.066 0.0607 22.77%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 1.73 2.37 2.23 2.42 2.51 1.97 1.68 -
P/RPS 0.00 3.50 0.00 3.49 3.76 3.33 3.02 -
P/EPS 0.00 24.43 0.00 23.93 25.00 20.78 16.80 -
EY 0.00 4.09 0.00 4.18 4.00 4.81 5.95 -
DY 0.00 0.00 0.00 4.13 2.12 4.06 9.52 -
P/NAPS 0.00 9.60 0.00 10.02 10.83 9.71 9.00 -
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 23/01/06 17/10/05 07/07/05 28/04/05 10/01/05 25/10/04 26/07/04 -
Price 0.79 2.17 2.44 2.44 2.81 2.15 1.92 -
P/RPS 0.00 3.20 0.00 3.52 4.21 3.63 3.46 -
P/EPS 0.00 22.37 0.00 24.12 27.99 22.68 19.20 -
EY 0.00 4.47 0.00 4.15 3.57 4.41 5.21 -
DY 0.00 0.00 0.00 4.10 1.90 3.72 8.33 -
P/NAPS 0.00 8.79 0.00 10.10 12.12 10.60 10.29 -

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