[REDTONE] QoQ Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -51.55%
YoY- -138.58%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 77,596 79,418 81,050 86,012 85,580 109,999 124,746 -27.06%
PBT 4,520 -2,307 -4,942 -2,286 -2,568 -6,034 10,217 -41.85%
Tax 208 -4,643 -197 -194 1,008 -971 -16 -
NP 4,728 -6,950 -5,140 -2,480 -1,560 -7,005 10,201 -40.02%
-
NP to SH 4,760 -5,983 -3,956 -2,146 -1,416 -6,799 10,272 -40.03%
-
Tax Rate -4.60% - - - - - 0.16% -
Total Cost 72,868 86,368 86,190 88,492 87,140 117,004 114,545 -25.97%
-
Net Worth 66,870 52,652 54,314 49,305 69,409 70,266 84,769 -14.58%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 66,870 52,652 54,314 49,305 69,409 70,266 84,769 -14.58%
NOSH 383,870 311,000 302,755 261,707 252,857 254,866 257,658 30.35%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 6.09% -8.75% -6.34% -2.88% -1.82% -6.37% 8.18% -
ROE 7.12% -11.36% -7.28% -4.35% -2.04% -9.68% 12.12% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 20.21 25.54 26.77 32.87 33.85 43.16 48.42 -44.06%
EPS 1.24 -1.90 -1.31 -0.82 -0.56 -2.70 3.99 -54.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.1693 0.1794 0.1884 0.2745 0.2757 0.329 -34.47%
Adjusted Per Share Value based on latest NOSH - 266,296
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 10.01 10.25 10.46 11.10 11.04 14.20 16.10 -27.09%
EPS 0.61 -0.77 -0.51 -0.28 -0.18 -0.88 1.33 -40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.068 0.0701 0.0636 0.0896 0.0907 0.1094 -14.58%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.23 0.22 0.20 0.19 0.45 0.49 0.62 -
P/RPS 1.14 0.86 0.75 0.58 1.33 1.14 1.28 -7.41%
P/EPS 18.55 -11.44 -15.31 -23.17 -80.36 -18.37 15.55 12.44%
EY 5.39 -8.74 -6.53 -4.32 -1.24 -5.44 6.43 -11.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.30 1.11 1.01 1.64 1.78 1.88 -20.95%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 26/10/09 31/07/09 30/04/09 23/01/09 30/10/08 31/07/08 29/04/08 -
Price 0.24 0.26 0.25 0.20 0.28 0.46 0.54 -
P/RPS 1.19 1.02 0.93 0.61 0.83 1.07 1.12 4.11%
P/EPS 19.35 -13.51 -19.13 -24.39 -50.00 -17.24 13.55 26.72%
EY 5.17 -7.40 -5.23 -4.10 -2.00 -5.80 7.38 -21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.54 1.39 1.06 1.02 1.67 1.64 -10.84%

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