[REDTONE] QoQ Cumulative Quarter Result on 28-Feb-2006 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 13.87%
YoY- -36.33%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 55,193 28,675 182,327 153,578 123,290 85,366 43,099 17.90%
PBT 4,062 2,083 18,613 17,032 14,798 12,892 6,551 -27.26%
Tax 0 0 -332 -802 -545 -669 -340 -
NP 4,062 2,083 18,281 16,230 14,253 12,223 6,211 -24.63%
-
NP to SH 5,150 2,544 18,281 16,230 14,253 12,223 6,211 -11.72%
-
Tax Rate 0.00% 0.00% 1.78% 4.71% 3.68% 5.19% 5.19% -
Total Cost 51,131 26,592 164,046 137,348 109,037 73,143 36,888 24.29%
-
Net Worth 65,839 73,750 63,743 61,895 63,987 62,249 55,722 11.75%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 65,839 73,750 63,743 61,895 63,987 62,249 55,722 11.75%
NOSH 252,450 251,881 252,151 252,018 251,819 252,020 252,479 -0.00%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 7.36% 7.26% 10.03% 10.57% 11.56% 14.32% 14.41% -
ROE 7.82% 3.45% 28.68% 26.22% 22.27% 19.64% 11.15% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 21.86 11.38 72.31 60.94 48.96 33.87 17.07 17.90%
EPS 2.04 1.01 7.25 6.44 5.66 4.85 2.46 -11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2608 0.2928 0.2528 0.2456 0.2541 0.247 0.2207 11.76%
Adjusted Per Share Value based on latest NOSH - 253,461
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 7.12 3.70 23.53 19.82 15.91 11.02 5.56 17.90%
EPS 0.66 0.33 2.36 2.09 1.84 1.58 0.80 -12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.0952 0.0823 0.0799 0.0826 0.0803 0.0719 11.79%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.57 0.65 0.67 0.83 1.73 2.37 2.23 -
P/RPS 2.61 5.71 0.00 0.00 0.00 7.00 0.00 -
P/EPS 27.94 64.36 0.00 0.00 0.00 48.87 0.00 -
EY 3.58 1.55 0.00 0.00 0.00 2.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.22 2.31 0.00 0.00 9.60 0.00 -
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 22/01/07 30/10/06 26/07/06 25/04/06 23/01/06 17/10/05 07/07/05 -
Price 0.58 0.50 0.64 0.85 0.79 2.17 2.44 -
P/RPS 2.65 4.39 0.00 0.00 0.00 6.41 0.00 -
P/EPS 28.43 49.50 0.00 0.00 0.00 44.74 0.00 -
EY 3.52 2.02 0.00 0.00 0.00 2.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.71 2.20 0.00 0.00 8.79 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