[REDTONE] QoQ Annualized Quarter Result on 31-Aug-2003 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 139,972 34,956 94,446 0 0 0 0 -
PBT 26,064 3,970 12,019 0 0 0 0 -
Tax -864 -84 -1,535 0 0 0 0 -
NP 25,200 3,886 10,484 0 0 0 0 -
-
NP to SH 25,200 3,886 10,484 0 0 0 0 -
-
Tax Rate 3.31% 2.12% 12.77% - - - - -
Total Cost 114,772 31,070 83,962 0 0 0 0 -
-
Net Worth 47,023 16,868 895 0 0 0 0 -
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 40,320 - - - - - - -
Div Payout % 160.00% - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 47,023 16,868 895 0 0 0 0 -
NOSH 252,000 110,397 11,410 0 0 0 0 -
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 18.00% 11.12% 11.10% 0.00% 0.00% 0.00% 0.00% -
ROE 53.59% 23.04% 1,170.44% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 55.54 31.66 827.69 0.00 0.00 0.00 0.00 -
EPS 10.00 3.52 91.88 0.00 0.00 0.00 0.00 -
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1866 0.1528 0.0785 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 17.89 4.47 12.07 0.00 0.00 0.00 0.00 -
EPS 3.22 0.50 1.34 0.00 0.00 0.00 0.00 -
DPS 5.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0216 0.0011 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 - - - - - -
Price 1.68 1.66 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.02 5.24 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.80 47.16 0.00 0.00 0.00 0.00 0.00 -
EY 5.95 2.12 0.00 0.00 0.00 0.00 0.00 -
DY 9.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 10.86 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 26/07/04 22/04/04 07/01/04 - - - - -
Price 1.92 2.03 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.46 6.41 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.20 57.67 0.00 0.00 0.00 0.00 0.00 -
EY 5.21 1.73 0.00 0.00 0.00 0.00 0.00 -
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.29 13.29 0.00 0.00 0.00 0.00 0.00 -

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