[REDTONE] QoQ Cumulative Quarter Result on 28-Feb-2005 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 34.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 123,290 85,366 43,099 174,661 126,223 74,711 34,993 131.36%
PBT 14,798 12,892 6,551 26,389 19,560 12,395 6,516 72.68%
Tax -545 -669 -340 -897 -582 -439 -216 85.23%
NP 14,253 12,223 6,211 25,492 18,978 11,956 6,300 72.25%
-
NP to SH 14,253 12,223 6,211 25,492 18,978 11,956 6,300 72.25%
-
Tax Rate 3.68% 5.19% 5.19% 3.40% 2.98% 3.54% 3.31% -
Total Cost 109,037 73,143 36,888 149,169 107,245 62,755 28,693 143.32%
-
Net Worth 63,987 62,249 55,722 60,863 58,420 51,153 47,023 22.77%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - 25,202 10,081 10,089 10,080 -
Div Payout % - - - 98.86% 53.12% 84.39% 160.00% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 63,987 62,249 55,722 60,863 58,420 51,153 47,023 22.77%
NOSH 251,819 252,020 252,479 252,024 252,031 252,236 252,000 -0.04%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 11.56% 14.32% 14.41% 14.60% 15.04% 16.00% 18.00% -
ROE 22.27% 19.64% 11.15% 41.88% 32.48% 23.37% 13.40% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 48.96 33.87 17.07 69.30 50.08 29.62 13.89 131.43%
EPS 5.66 4.85 2.46 10.12 7.53 4.74 2.50 72.33%
DPS 0.00 0.00 0.00 10.00 4.00 4.00 4.00 -
NAPS 0.2541 0.247 0.2207 0.2415 0.2318 0.2028 0.1866 22.83%
Adjusted Per Share Value based on latest NOSH - 251,958
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 15.91 11.02 5.56 22.54 16.29 9.64 4.52 131.21%
EPS 1.84 1.58 0.80 3.29 2.45 1.54 0.81 72.71%
DPS 0.00 0.00 0.00 3.25 1.30 1.30 1.30 -
NAPS 0.0826 0.0803 0.0719 0.0785 0.0754 0.066 0.0607 22.77%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 1.73 2.37 2.23 2.42 2.51 1.97 1.68 -
P/RPS 0.00 7.00 0.00 3.49 5.01 6.65 12.10 -
P/EPS 0.00 48.87 0.00 23.93 33.33 41.56 67.20 -
EY 0.00 2.05 0.00 4.18 3.00 2.41 1.49 -
DY 0.00 0.00 0.00 4.13 1.59 2.03 2.38 -
P/NAPS 0.00 9.60 0.00 10.02 10.83 9.71 9.00 -
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 23/01/06 17/10/05 07/07/05 28/04/05 10/01/05 25/10/04 26/07/04 -
Price 0.79 2.17 2.44 2.44 2.81 2.15 1.92 -
P/RPS 0.00 6.41 0.00 3.52 5.61 7.26 13.83 -
P/EPS 0.00 44.74 0.00 24.12 37.32 45.36 76.80 -
EY 0.00 2.24 0.00 4.15 2.68 2.20 1.30 -
DY 0.00 0.00 0.00 4.10 1.42 1.86 2.08 -
P/NAPS 0.00 8.79 0.00 10.10 12.12 10.60 10.29 -

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