[REDTONE] QoQ Cumulative Quarter Result on 31-Aug-2006 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -86.08%
YoY- -79.19%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 107,519 82,304 55,193 28,675 182,327 153,578 123,290 -8.72%
PBT 8,513 5,547 4,062 2,083 18,613 17,032 14,798 -30.85%
Tax 468 -4 0 0 -332 -802 -545 -
NP 8,981 5,543 4,062 2,083 18,281 16,230 14,253 -26.52%
-
NP to SH 10,525 7,160 5,150 2,544 18,281 16,230 14,253 -18.31%
-
Tax Rate -5.50% 0.07% 0.00% 0.00% 1.78% 4.71% 3.68% -
Total Cost 98,538 76,761 51,131 26,592 164,046 137,348 109,037 -6.53%
-
Net Worth 68,563 67,288 65,839 73,750 63,743 61,895 63,987 4.71%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 68,563 67,288 65,839 73,750 63,743 61,895 63,987 4.71%
NOSH 251,794 252,112 252,450 251,881 252,151 252,018 251,819 -0.00%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 8.35% 6.73% 7.36% 7.26% 10.03% 10.57% 11.56% -
ROE 15.35% 10.64% 7.82% 3.45% 28.68% 26.22% 22.27% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 42.70 32.65 21.86 11.38 72.31 60.94 48.96 -8.72%
EPS 4.18 2.84 2.04 1.01 7.25 6.44 5.66 -18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2723 0.2669 0.2608 0.2928 0.2528 0.2456 0.2541 4.72%
Adjusted Per Share Value based on latest NOSH - 251,881
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 13.88 10.62 7.12 3.70 23.53 19.82 15.91 -8.70%
EPS 1.36 0.92 0.66 0.33 2.36 2.09 1.84 -18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0868 0.085 0.0952 0.0823 0.0799 0.0826 4.71%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.57 0.81 0.57 0.65 0.67 0.83 1.73 -
P/RPS 1.33 2.48 2.61 5.71 0.00 0.00 0.00 -
P/EPS 13.64 28.52 27.94 64.36 0.00 0.00 0.00 -
EY 7.33 3.51 3.58 1.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 3.03 2.19 2.22 2.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/07/07 23/04/07 22/01/07 30/10/06 26/07/06 25/04/06 23/01/06 -
Price 0.61 0.66 0.58 0.50 0.64 0.85 0.79 -
P/RPS 1.43 2.02 2.65 4.39 0.00 0.00 0.00 -
P/EPS 14.59 23.24 28.43 49.50 0.00 0.00 0.00 -
EY 6.85 4.30 3.52 2.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.47 2.22 1.71 2.20 0.00 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