[REDTONE] QoQ Annualized Quarter Result on 31-May-2008 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- -166.19%
YoY- -164.6%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 81,050 86,012 85,580 109,999 124,746 59,764 148,476 -33.23%
PBT -4,942 -2,286 -2,568 -6,034 10,217 4,795 11,196 -
Tax -197 -194 1,008 -971 -16 706 0 -
NP -5,140 -2,480 -1,560 -7,005 10,201 5,501 11,196 -
-
NP to SH -3,956 -2,146 -1,416 -6,799 10,272 5,563 10,832 -
-
Tax Rate - - - - 0.16% -14.72% 0.00% -
Total Cost 86,190 88,492 87,140 117,004 114,545 54,263 137,280 -26.69%
-
Net Worth 54,314 49,305 69,409 70,266 84,769 69,701 76,557 -20.47%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 54,314 49,305 69,409 70,266 84,769 69,701 76,557 -20.47%
NOSH 302,755 261,707 252,857 254,866 257,658 252,818 253,084 12.70%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -6.34% -2.88% -1.82% -6.37% 8.18% 9.20% 7.54% -
ROE -7.28% -4.35% -2.04% -9.68% 12.12% 7.98% 14.15% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 26.77 32.87 33.85 43.16 48.42 23.64 58.67 -40.76%
EPS -1.31 -0.82 -0.56 -2.70 3.99 2.20 4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1794 0.1884 0.2745 0.2757 0.329 0.2757 0.3025 -29.43%
Adjusted Per Share Value based on latest NOSH - 257,710
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 10.46 11.10 11.04 14.20 16.10 7.71 19.16 -33.22%
EPS -0.51 -0.28 -0.18 -0.88 1.33 0.72 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0636 0.0896 0.0907 0.1094 0.09 0.0988 -20.46%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.20 0.19 0.45 0.49 0.62 0.65 0.55 -
P/RPS 0.75 0.58 1.33 1.14 1.28 2.75 0.94 -13.98%
P/EPS -15.31 -23.17 -80.36 -18.37 15.55 29.54 12.85 -
EY -6.53 -4.32 -1.24 -5.44 6.43 3.39 7.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.01 1.64 1.78 1.88 2.36 1.82 -28.10%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 30/04/09 23/01/09 30/10/08 31/07/08 29/04/08 31/01/08 31/10/07 -
Price 0.25 0.20 0.28 0.46 0.54 0.67 0.63 -
P/RPS 0.93 0.61 0.83 1.07 1.12 2.83 1.07 -8.93%
P/EPS -19.13 -24.39 -50.00 -17.24 13.55 30.45 14.72 -
EY -5.23 -4.10 -2.00 -5.80 7.38 3.28 6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.06 1.02 1.67 1.64 2.43 2.08 -23.58%

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