[REDTONE] QoQ Cumulative Quarter Result on 31-Aug-2007 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -74.27%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 109,999 93,560 59,764 37,119 107,519 82,304 55,193 58.30%
PBT -6,034 7,663 4,795 2,799 8,513 5,547 4,062 -
Tax -971 -12 706 0 468 -4 0 -
NP -7,005 7,651 5,501 2,799 8,981 5,543 4,062 -
-
NP to SH -6,799 7,704 5,563 2,708 10,525 7,160 5,150 -
-
Tax Rate - 0.16% -14.72% 0.00% -5.50% 0.07% 0.00% -
Total Cost 117,004 85,909 54,263 34,320 98,538 76,761 51,131 73.56%
-
Net Worth 70,266 84,769 69,701 76,557 68,563 67,288 65,839 4.42%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 70,266 84,769 69,701 76,557 68,563 67,288 65,839 4.42%
NOSH 254,866 257,658 252,818 253,084 251,794 252,112 252,450 0.63%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin -6.37% 8.18% 9.20% 7.54% 8.35% 6.73% 7.36% -
ROE -9.68% 9.09% 7.98% 3.54% 15.35% 10.64% 7.82% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 43.16 36.31 23.64 14.67 42.70 32.65 21.86 57.31%
EPS -2.70 2.99 2.20 1.07 4.18 2.84 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2757 0.329 0.2757 0.3025 0.2723 0.2669 0.2608 3.76%
Adjusted Per Share Value based on latest NOSH - 253,084
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 14.20 12.07 7.71 4.79 13.88 10.62 7.12 58.37%
EPS -0.88 0.99 0.72 0.35 1.36 0.92 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.1094 0.09 0.0988 0.0885 0.0868 0.085 4.41%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.49 0.62 0.65 0.55 0.57 0.81 0.57 -
P/RPS 1.14 1.71 2.75 3.75 1.33 2.48 2.61 -42.40%
P/EPS -18.37 20.74 29.54 51.40 13.64 28.52 27.94 -
EY -5.44 4.82 3.39 1.95 7.33 3.51 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.88 2.36 1.82 2.09 3.03 2.19 -12.89%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 31/07/08 29/04/08 31/01/08 31/10/07 31/07/07 23/04/07 22/01/07 -
Price 0.46 0.54 0.67 0.63 0.61 0.66 0.58 -
P/RPS 1.07 1.49 2.83 4.30 1.43 2.02 2.65 -45.34%
P/EPS -17.24 18.06 30.45 58.88 14.59 23.24 28.43 -
EY -5.80 5.54 3.28 1.70 6.85 4.30 3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.64 2.43 2.08 2.24 2.47 2.22 -17.27%

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