[REDTONE] QoQ Annualized Quarter Result on 31-Aug-2004 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- -5.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 172,396 174,661 168,297 149,422 139,972 34,956 94,446 49.30%
PBT 26,204 26,389 26,080 24,790 26,064 3,970 12,019 68.05%
Tax -1,360 -897 -776 -878 -864 -84 -1,535 -7.74%
NP 24,844 25,492 25,304 23,912 25,200 3,886 10,484 77.65%
-
NP to SH 24,844 25,492 25,304 23,912 25,200 3,886 10,484 77.65%
-
Tax Rate 5.19% 3.40% 2.98% 3.54% 3.31% 2.12% 12.77% -
Total Cost 147,552 149,169 142,993 125,510 114,772 31,070 83,962 45.57%
-
Net Worth 55,722 60,863 58,420 51,153 47,023 16,868 895 1466.91%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - 25,202 13,441 20,178 40,320 - - -
Div Payout % - 98.86% 53.12% 84.39% 160.00% - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 55,722 60,863 58,420 51,153 47,023 16,868 895 1466.91%
NOSH 252,479 252,024 252,031 252,236 252,000 110,397 11,410 686.69%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 14.41% 14.60% 15.04% 16.00% 18.00% 11.12% 11.10% -
ROE 44.59% 41.88% 43.31% 46.75% 53.59% 23.04% 1,170.44% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 68.28 69.30 66.78 59.24 55.54 31.66 827.69 -81.02%
EPS 9.84 10.12 10.04 9.48 10.00 3.52 91.88 -77.41%
DPS 0.00 10.00 5.33 8.00 16.00 0.00 0.00 -
NAPS 0.2207 0.2415 0.2318 0.2028 0.1866 0.1528 0.0785 99.07%
Adjusted Per Share Value based on latest NOSH - 252,499
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 22.25 22.54 21.72 19.28 18.06 4.51 12.19 49.29%
EPS 3.21 3.29 3.27 3.09 3.25 0.50 1.35 78.05%
DPS 0.00 3.25 1.73 2.60 5.20 0.00 0.00 -
NAPS 0.0719 0.0785 0.0754 0.066 0.0607 0.0218 0.0012 1427.39%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 - -
Price 2.23 2.42 2.51 1.97 1.68 1.66 0.00 -
P/RPS 0.00 3.49 3.76 3.33 3.02 5.24 0.00 -
P/EPS 0.00 23.93 25.00 20.78 16.80 47.16 0.00 -
EY 0.00 4.18 4.00 4.81 5.95 2.12 0.00 -
DY 0.00 4.13 2.12 4.06 9.52 0.00 0.00 -
P/NAPS 0.00 10.02 10.83 9.71 9.00 10.86 0.00 -
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 07/07/05 28/04/05 10/01/05 25/10/04 26/07/04 22/04/04 07/01/04 -
Price 2.44 2.44 2.81 2.15 1.92 2.03 0.00 -
P/RPS 0.00 3.52 4.21 3.63 3.46 6.41 0.00 -
P/EPS 0.00 24.12 27.99 22.68 19.20 57.67 0.00 -
EY 0.00 4.15 3.57 4.41 5.21 1.73 0.00 -
DY 0.00 4.10 1.90 3.72 8.33 0.00 0.00 -
P/NAPS 0.00 10.10 12.12 10.60 10.29 13.29 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