[REDTONE] QoQ Annualized Quarter Result on 31-Aug-2010 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 36.31%
YoY- -172.44%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 89,573 88,569 90,944 95,648 82,211 81,190 81,206 6.76%
PBT -11,001 -3,350 -1,830 -1,740 -4,414 4,994 7,046 -
Tax -1,260 -1,509 -1,742 -1,712 -585 -200 64 -
NP -12,261 -4,860 -3,572 -3,452 -4,999 4,794 7,110 -
-
NP to SH -11,715 -4,942 -3,558 -3,448 -5,414 4,565 5,536 -
-
Tax Rate - - - - - 4.00% -0.91% -
Total Cost 101,834 93,429 94,516 99,100 87,210 76,396 74,096 23.63%
-
Net Worth 79,808 240,117 160,264 82,556 85,927 62,978 69,776 9.37%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 79,808 240,117 160,264 82,556 85,927 62,978 69,776 9.37%
NOSH 438,988 1,195,806 773,478 391,818 397,812 384,719 384,444 9.25%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin -13.69% -5.49% -3.93% -3.61% -6.08% 5.91% 8.76% -
ROE -14.68% -2.06% -2.22% -4.18% -6.30% 7.25% 7.93% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 20.40 7.41 11.76 24.41 20.67 21.10 21.12 -2.28%
EPS -2.67 -0.41 -0.46 -0.88 -1.40 1.19 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.2008 0.2072 0.2107 0.216 0.1637 0.1815 0.11%
Adjusted Per Share Value based on latest NOSH - 391,818
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 11.56 11.43 11.74 12.34 10.61 10.48 10.48 6.76%
EPS -1.51 -0.64 -0.46 -0.44 -0.70 0.59 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.3099 0.2068 0.1065 0.1109 0.0813 0.0901 9.33%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.20 0.19 0.19 0.20 0.17 0.25 0.32 -
P/RPS 0.98 2.57 1.62 0.82 0.82 1.18 1.51 -25.05%
P/EPS -7.49 -45.97 -41.30 -22.73 -12.49 21.07 22.22 -
EY -13.34 -2.18 -2.42 -4.40 -8.01 4.75 4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.92 0.95 0.79 1.53 1.76 -26.92%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 26/04/11 26/01/11 29/10/10 30/07/10 30/04/10 21/01/10 -
Price 0.19 0.20 0.19 0.22 0.17 0.21 0.38 -
P/RPS 0.93 2.70 1.62 0.90 0.82 1.00 1.80 -35.63%
P/EPS -7.12 -48.39 -41.30 -25.00 -12.49 17.70 26.39 -
EY -14.05 -2.07 -2.42 -4.00 -8.01 5.65 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.00 0.92 1.04 0.79 1.28 2.09 -36.82%

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