[REDTONE] QoQ Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 179.56%
YoY- 436.16%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 82,211 81,190 81,206 77,596 79,418 81,050 86,012 -2.97%
PBT -4,414 4,994 7,046 4,520 -2,307 -4,942 -2,286 55.12%
Tax -585 -200 64 208 -4,643 -197 -194 108.86%
NP -4,999 4,794 7,110 4,728 -6,950 -5,140 -2,480 59.63%
-
NP to SH -5,414 4,565 5,536 4,760 -5,983 -3,956 -2,146 85.42%
-
Tax Rate - 4.00% -0.91% -4.60% - - - -
Total Cost 87,210 76,396 74,096 72,868 86,368 86,190 88,492 -0.96%
-
Net Worth 85,927 62,978 69,776 66,870 52,652 54,314 49,305 44.86%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 85,927 62,978 69,776 66,870 52,652 54,314 49,305 44.86%
NOSH 397,812 384,719 384,444 383,870 311,000 302,755 261,707 32.23%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin -6.08% 5.91% 8.76% 6.09% -8.75% -6.34% -2.88% -
ROE -6.30% 7.25% 7.93% 7.12% -11.36% -7.28% -4.35% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 20.67 21.10 21.12 20.21 25.54 26.77 32.87 -26.62%
EPS -1.40 1.19 1.44 1.24 -1.90 -1.31 -0.82 42.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.216 0.1637 0.1815 0.1742 0.1693 0.1794 0.1884 9.55%
Adjusted Per Share Value based on latest NOSH - 383,870
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 10.61 10.48 10.48 10.01 10.25 10.46 11.10 -2.96%
EPS -0.70 0.59 0.71 0.61 -0.77 -0.51 -0.28 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1109 0.0813 0.0901 0.0863 0.068 0.0701 0.0636 44.92%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.17 0.25 0.32 0.23 0.22 0.20 0.19 -
P/RPS 0.82 1.18 1.51 1.14 0.86 0.75 0.58 25.99%
P/EPS -12.49 21.07 22.22 18.55 -11.44 -15.31 -23.17 -33.78%
EY -8.01 4.75 4.50 5.39 -8.74 -6.53 -4.32 50.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.53 1.76 1.32 1.30 1.11 1.01 -15.11%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 30/04/10 21/01/10 26/10/09 31/07/09 30/04/09 23/01/09 -
Price 0.17 0.21 0.38 0.24 0.26 0.25 0.20 -
P/RPS 0.82 1.00 1.80 1.19 1.02 0.93 0.61 21.82%
P/EPS -12.49 17.70 26.39 19.35 -13.51 -19.13 -24.39 -36.01%
EY -8.01 5.65 3.79 5.17 -7.40 -5.23 -4.10 56.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.28 2.09 1.38 1.54 1.39 1.06 -17.81%

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