[REDTONE] QoQ Cumulative Quarter Result on 31-Aug-2004 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 89.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 43,099 174,661 126,223 74,711 34,993 34,956 7,504 220.37%
PBT 6,551 26,389 19,560 12,395 6,516 3,970 955 260.60%
Tax -340 -897 -582 -439 -216 -84 -122 97.91%
NP 6,211 25,492 18,978 11,956 6,300 3,886 833 281.19%
-
NP to SH 6,211 25,492 18,978 11,956 6,300 3,886 833 281.19%
-
Tax Rate 5.19% 3.40% 2.98% 3.54% 3.31% 2.12% 12.77% -
Total Cost 36,888 149,169 107,245 62,755 28,693 31,070 6,671 212.37%
-
Net Worth 55,722 60,863 58,420 51,153 47,023 16,868 895 1466.91%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - 25,202 10,081 10,089 10,080 - - -
Div Payout % - 98.86% 53.12% 84.39% 160.00% - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 55,722 60,863 58,420 51,153 47,023 16,868 895 1466.91%
NOSH 252,479 252,024 252,031 252,236 252,000 110,397 11,410 686.69%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 14.41% 14.60% 15.04% 16.00% 18.00% 11.12% 11.10% -
ROE 11.15% 41.88% 32.48% 23.37% 13.40% 23.04% 92.99% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 17.07 69.30 50.08 29.62 13.89 31.66 65.76 -59.27%
EPS 2.46 10.12 7.53 4.74 2.50 3.52 7.30 -51.54%
DPS 0.00 10.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 0.2207 0.2415 0.2318 0.2028 0.1866 0.1528 0.0785 99.07%
Adjusted Per Share Value based on latest NOSH - 252,499
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 5.51 22.32 16.13 9.55 4.47 4.47 0.96 220.22%
EPS 0.79 3.26 2.43 1.53 0.81 0.50 0.11 271.79%
DPS 0.00 3.22 1.29 1.29 1.29 0.00 0.00 -
NAPS 0.0712 0.0778 0.0747 0.0654 0.0601 0.0216 0.0011 1508.01%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 - -
Price 2.23 2.42 2.51 1.97 1.68 1.66 0.00 -
P/RPS 0.00 3.49 5.01 6.65 12.10 5.24 0.00 -
P/EPS 0.00 23.93 33.33 41.56 67.20 47.16 0.00 -
EY 0.00 4.18 3.00 2.41 1.49 2.12 0.00 -
DY 0.00 4.13 1.59 2.03 2.38 0.00 0.00 -
P/NAPS 0.00 10.02 10.83 9.71 9.00 10.86 0.00 -
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 07/07/05 28/04/05 10/01/05 25/10/04 26/07/04 22/04/04 07/01/04 -
Price 2.44 2.44 2.81 2.15 1.92 2.03 0.00 -
P/RPS 0.00 3.52 5.61 7.26 13.83 6.41 0.00 -
P/EPS 0.00 24.12 37.32 45.36 76.80 57.67 0.00 -
EY 0.00 4.15 2.68 2.20 1.30 1.73 0.00 -
DY 0.00 4.10 1.42 1.86 2.08 0.00 0.00 -
P/NAPS 0.00 10.10 12.12 10.60 10.29 13.29 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