[REDTONE] QoQ Annualized Quarter Result on 28-Feb-2011 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- -38.92%
YoY- -208.27%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 121,324 98,812 89,573 88,569 90,944 95,648 82,211 29.59%
PBT -1,116 -2,756 -11,001 -3,350 -1,830 -1,740 -4,414 -59.98%
Tax -1,070 -724 -1,260 -1,509 -1,742 -1,712 -585 49.50%
NP -2,186 -3,480 -12,261 -4,860 -3,572 -3,452 -4,999 -42.35%
-
NP to SH -1,502 -2,676 -11,715 -4,942 -3,558 -3,448 -5,414 -57.42%
-
Tax Rate - - - - - - - -
Total Cost 123,510 102,292 101,834 93,429 94,516 99,100 87,210 26.08%
-
Net Worth 77,794 74,718 79,808 240,117 160,264 82,556 85,927 -6.40%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 77,794 74,718 79,808 240,117 160,264 82,556 85,927 -6.40%
NOSH 441,764 418,125 438,988 1,195,806 773,478 391,818 397,812 7.22%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin -1.80% -3.52% -13.69% -5.49% -3.93% -3.61% -6.08% -
ROE -1.93% -3.58% -14.68% -2.06% -2.22% -4.18% -6.30% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 27.46 23.63 20.40 7.41 11.76 24.41 20.67 20.82%
EPS -0.34 -0.64 -2.67 -0.41 -0.46 -0.88 -1.40 -61.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 0.1787 0.1818 0.2008 0.2072 0.2107 0.216 -12.71%
Adjusted Per Share Value based on latest NOSH - 401,666
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 15.51 12.63 11.45 11.32 11.62 12.22 10.51 29.58%
EPS -0.19 -0.34 -1.50 -0.63 -0.45 -0.44 -0.69 -57.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0994 0.0955 0.102 0.3069 0.2048 0.1055 0.1098 -6.41%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.27 0.17 0.20 0.19 0.19 0.20 0.17 -
P/RPS 0.98 0.72 0.98 2.57 1.62 0.82 0.82 12.60%
P/EPS -79.41 -26.56 -7.49 -45.97 -41.30 -22.73 -12.49 242.80%
EY -1.26 -3.76 -13.34 -2.18 -2.42 -4.40 -8.01 -70.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.95 1.10 0.95 0.92 0.95 0.79 55.31%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 31/10/11 28/07/11 26/04/11 26/01/11 29/10/10 30/07/10 -
Price 0.32 0.28 0.19 0.20 0.19 0.22 0.17 -
P/RPS 1.17 1.18 0.93 2.70 1.62 0.90 0.82 26.71%
P/EPS -94.12 -43.75 -7.12 -48.39 -41.30 -25.00 -12.49 283.89%
EY -1.06 -2.29 -14.05 -2.07 -2.42 -4.00 -8.01 -73.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.57 1.05 1.00 0.92 1.04 0.79 74.34%

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