[REDTONE] QoQ Annualized Quarter Result on 30-Nov-2004 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
10-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- 5.82%
YoY- 141.35%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 170,732 172,396 174,661 168,297 149,422 139,972 34,956 187.03%
PBT 25,784 26,204 26,389 26,080 24,790 26,064 3,970 246.91%
Tax -1,338 -1,360 -897 -776 -878 -864 -84 529.88%
NP 24,446 24,844 25,492 25,304 23,912 25,200 3,886 239.63%
-
NP to SH 24,446 24,844 25,492 25,304 23,912 25,200 3,886 239.63%
-
Tax Rate 5.19% 5.19% 3.40% 2.98% 3.54% 3.31% 2.12% -
Total Cost 146,286 147,552 149,169 142,993 125,510 114,772 31,070 180.12%
-
Net Worth 62,249 55,722 60,863 58,420 51,153 47,023 16,868 138.23%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - 25,202 13,441 20,178 40,320 - -
Div Payout % - - 98.86% 53.12% 84.39% 160.00% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 62,249 55,722 60,863 58,420 51,153 47,023 16,868 138.23%
NOSH 252,020 252,479 252,024 252,031 252,236 252,000 110,397 73.11%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 14.32% 14.41% 14.60% 15.04% 16.00% 18.00% 11.12% -
ROE 39.27% 44.59% 41.88% 43.31% 46.75% 53.59% 23.04% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 67.75 68.28 69.30 66.78 59.24 55.54 31.66 65.83%
EPS 9.70 9.84 10.12 10.04 9.48 10.00 3.52 96.19%
DPS 0.00 0.00 10.00 5.33 8.00 16.00 0.00 -
NAPS 0.247 0.2207 0.2415 0.2318 0.2028 0.1866 0.1528 37.61%
Adjusted Per Share Value based on latest NOSH - 251,684
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 22.03 22.25 22.54 21.72 19.28 18.06 4.51 187.05%
EPS 3.15 3.21 3.29 3.27 3.09 3.25 0.50 239.96%
DPS 0.00 0.00 3.25 1.73 2.60 5.20 0.00 -
NAPS 0.0803 0.0719 0.0785 0.0754 0.066 0.0607 0.0218 137.94%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 2.37 2.23 2.42 2.51 1.97 1.68 1.66 -
P/RPS 3.50 0.00 3.49 3.76 3.33 3.02 5.24 -23.53%
P/EPS 24.43 0.00 23.93 25.00 20.78 16.80 47.16 -35.42%
EY 4.09 0.00 4.18 4.00 4.81 5.95 2.12 54.78%
DY 0.00 0.00 4.13 2.12 4.06 9.52 0.00 -
P/NAPS 9.60 0.00 10.02 10.83 9.71 9.00 10.86 -7.87%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 17/10/05 07/07/05 28/04/05 10/01/05 25/10/04 26/07/04 22/04/04 -
Price 2.17 2.44 2.44 2.81 2.15 1.92 2.03 -
P/RPS 3.20 0.00 3.52 4.21 3.63 3.46 6.41 -36.98%
P/EPS 22.37 0.00 24.12 27.99 22.68 19.20 57.67 -46.72%
EY 4.47 0.00 4.15 3.57 4.41 5.21 1.73 87.97%
DY 0.00 0.00 4.10 1.90 3.72 8.33 0.00 -
P/NAPS 8.79 0.00 10.10 12.12 10.60 10.29 13.29 -24.03%

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