[REDTONE] QoQ Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 16.3%
YoY- 357.97%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 95,648 82,211 81,190 81,206 77,596 79,418 81,050 11.63%
PBT -1,740 -4,414 4,994 7,046 4,520 -2,307 -4,942 -50.04%
Tax -1,712 -585 -200 64 208 -4,643 -197 321.03%
NP -3,452 -4,999 4,794 7,110 4,728 -6,950 -5,140 -23.25%
-
NP to SH -3,448 -5,414 4,565 5,536 4,760 -5,983 -3,956 -8.73%
-
Tax Rate - - 4.00% -0.91% -4.60% - - -
Total Cost 99,100 87,210 76,396 74,096 72,868 86,368 86,190 9.72%
-
Net Worth 82,556 85,927 62,978 69,776 66,870 52,652 54,314 32.09%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 82,556 85,927 62,978 69,776 66,870 52,652 54,314 32.09%
NOSH 391,818 397,812 384,719 384,444 383,870 311,000 302,755 18.70%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin -3.61% -6.08% 5.91% 8.76% 6.09% -8.75% -6.34% -
ROE -4.18% -6.30% 7.25% 7.93% 7.12% -11.36% -7.28% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 24.41 20.67 21.10 21.12 20.21 25.54 26.77 -5.95%
EPS -0.88 -1.40 1.19 1.44 1.24 -1.90 -1.31 -23.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2107 0.216 0.1637 0.1815 0.1742 0.1693 0.1794 11.28%
Adjusted Per Share Value based on latest NOSH - 384,878
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 12.34 10.61 10.48 10.48 10.01 10.25 10.46 11.61%
EPS -0.44 -0.70 0.59 0.71 0.61 -0.77 -0.51 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.1109 0.0813 0.0901 0.0863 0.068 0.0701 32.05%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.20 0.17 0.25 0.32 0.23 0.22 0.20 -
P/RPS 0.82 0.82 1.18 1.51 1.14 0.86 0.75 6.11%
P/EPS -22.73 -12.49 21.07 22.22 18.55 -11.44 -15.31 30.04%
EY -4.40 -8.01 4.75 4.50 5.39 -8.74 -6.53 -23.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 1.53 1.76 1.32 1.30 1.11 -9.83%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 30/07/10 30/04/10 21/01/10 26/10/09 31/07/09 30/04/09 -
Price 0.22 0.17 0.21 0.38 0.24 0.26 0.25 -
P/RPS 0.90 0.82 1.00 1.80 1.19 1.02 0.93 -2.15%
P/EPS -25.00 -12.49 17.70 26.39 19.35 -13.51 -19.13 19.47%
EY -4.00 -8.01 5.65 3.79 5.17 -7.40 -5.23 -16.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.79 1.28 2.09 1.38 1.54 1.39 -17.54%

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