[REDTONE] QoQ Cumulative Quarter Result on 30-Nov-2005 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 16.61%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 28,675 182,327 153,578 123,290 85,366 43,099 174,661 -69.91%
PBT 2,083 18,613 17,032 14,798 12,892 6,551 26,389 -81.51%
Tax 0 -332 -802 -545 -669 -340 -897 -
NP 2,083 18,281 16,230 14,253 12,223 6,211 25,492 -81.08%
-
NP to SH 2,544 18,281 16,230 14,253 12,223 6,211 25,492 -78.39%
-
Tax Rate 0.00% 1.78% 4.71% 3.68% 5.19% 5.19% 3.40% -
Total Cost 26,592 164,046 137,348 109,037 73,143 36,888 149,169 -68.22%
-
Net Worth 73,750 63,743 61,895 63,987 62,249 55,722 60,863 13.61%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - 25,202 -
Div Payout % - - - - - - 98.86% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 73,750 63,743 61,895 63,987 62,249 55,722 60,863 13.61%
NOSH 251,881 252,151 252,018 251,819 252,020 252,479 252,024 -0.03%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 7.26% 10.03% 10.57% 11.56% 14.32% 14.41% 14.60% -
ROE 3.45% 28.68% 26.22% 22.27% 19.64% 11.15% 41.88% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 11.38 72.31 60.94 48.96 33.87 17.07 69.30 -69.91%
EPS 1.01 7.25 6.44 5.66 4.85 2.46 10.12 -78.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.2928 0.2528 0.2456 0.2541 0.247 0.2207 0.2415 13.66%
Adjusted Per Share Value based on latest NOSH - 250,617
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 3.66 23.30 19.63 15.76 10.91 5.51 22.32 -69.94%
EPS 0.33 2.34 2.07 1.82 1.56 0.79 3.26 -78.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.22 -
NAPS 0.0943 0.0815 0.0791 0.0818 0.0796 0.0712 0.0778 13.64%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.65 0.67 0.83 1.73 2.37 2.23 2.42 -
P/RPS 5.71 0.00 0.00 0.00 7.00 0.00 3.49 38.72%
P/EPS 64.36 0.00 0.00 0.00 48.87 0.00 23.93 93.04%
EY 1.55 0.00 0.00 0.00 2.05 0.00 4.18 -48.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.13 -
P/NAPS 2.22 2.31 0.00 0.00 9.60 0.00 10.02 -63.28%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 26/07/06 25/04/06 23/01/06 17/10/05 07/07/05 28/04/05 -
Price 0.50 0.64 0.85 0.79 2.17 2.44 2.44 -
P/RPS 4.39 0.00 0.00 0.00 6.41 0.00 3.52 15.81%
P/EPS 49.50 0.00 0.00 0.00 44.74 0.00 24.12 61.28%
EY 2.02 0.00 0.00 0.00 2.24 0.00 4.15 -38.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.10 -
P/NAPS 1.71 2.20 0.00 0.00 8.79 0.00 10.10 -69.29%

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