[REDTONE] QoQ Annualized Quarter Result on 30-Nov-2005 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -22.26%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 114,700 182,327 153,578 164,386 170,732 172,396 174,661 -24.39%
PBT 8,332 18,613 17,032 19,730 25,784 26,204 26,389 -53.53%
Tax 0 -332 -802 -726 -1,338 -1,360 -897 -
NP 8,332 18,281 16,230 19,004 24,446 24,844 25,492 -52.45%
-
NP to SH 10,176 18,281 16,230 19,004 24,446 24,844 25,492 -45.69%
-
Tax Rate 0.00% 1.78% 4.71% 3.68% 5.19% 5.19% 3.40% -
Total Cost 106,368 164,046 137,348 145,382 146,286 147,552 149,169 -20.13%
-
Net Worth 73,750 63,743 61,895 63,987 62,249 55,722 60,863 13.61%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - 25,202 -
Div Payout % - - - - - - 98.86% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 73,750 63,743 61,895 63,987 62,249 55,722 60,863 13.61%
NOSH 251,881 252,151 252,018 251,819 252,020 252,479 252,024 -0.03%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 7.26% 10.03% 10.57% 11.56% 14.32% 14.41% 14.60% -
ROE 13.80% 28.68% 26.22% 29.70% 39.27% 44.59% 41.88% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 45.54 72.31 60.94 65.28 67.75 68.28 69.30 -24.35%
EPS 4.04 7.25 6.44 7.55 9.70 9.84 10.12 -45.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.2928 0.2528 0.2456 0.2541 0.247 0.2207 0.2415 13.66%
Adjusted Per Share Value based on latest NOSH - 250,617
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 14.80 23.53 19.82 21.22 22.03 22.25 22.54 -24.39%
EPS 1.31 2.36 2.09 2.45 3.15 3.21 3.29 -45.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.25 -
NAPS 0.0952 0.0823 0.0799 0.0826 0.0803 0.0719 0.0785 13.68%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.65 0.67 0.83 1.73 2.37 2.23 2.42 -
P/RPS 1.43 0.00 0.00 0.00 3.50 0.00 3.49 -44.74%
P/EPS 16.09 0.00 0.00 0.00 24.43 0.00 23.93 -23.19%
EY 6.22 0.00 0.00 0.00 4.09 0.00 4.18 30.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.13 -
P/NAPS 2.22 2.31 0.00 0.00 9.60 0.00 10.02 -63.28%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 26/07/06 25/04/06 23/01/06 17/10/05 07/07/05 28/04/05 -
Price 0.50 0.64 0.85 0.79 2.17 2.44 2.44 -
P/RPS 1.10 0.00 0.00 0.00 3.20 0.00 3.52 -53.85%
P/EPS 12.38 0.00 0.00 0.00 22.37 0.00 24.12 -35.81%
EY 8.08 0.00 0.00 0.00 4.47 0.00 4.15 55.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.10 -
P/NAPS 1.71 2.20 0.00 0.00 8.79 0.00 10.10 -69.29%

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