[REDTONE] QoQ Cumulative Quarter Result on 31-May-2005 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
07-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- -75.64%
YoY- -1.41%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 153,578 123,290 85,366 43,099 174,661 126,223 74,711 61.88%
PBT 17,032 14,798 12,892 6,551 26,389 19,560 12,395 23.67%
Tax -802 -545 -669 -340 -897 -582 -439 49.60%
NP 16,230 14,253 12,223 6,211 25,492 18,978 11,956 22.66%
-
NP to SH 16,230 14,253 12,223 6,211 25,492 18,978 11,956 22.66%
-
Tax Rate 4.71% 3.68% 5.19% 5.19% 3.40% 2.98% 3.54% -
Total Cost 137,348 109,037 73,143 36,888 149,169 107,245 62,755 68.81%
-
Net Worth 61,895 63,987 62,249 55,722 60,863 58,420 51,153 13.59%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - 25,202 10,081 10,089 -
Div Payout % - - - - 98.86% 53.12% 84.39% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 61,895 63,987 62,249 55,722 60,863 58,420 51,153 13.59%
NOSH 252,018 251,819 252,020 252,479 252,024 252,031 252,236 -0.05%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 10.57% 11.56% 14.32% 14.41% 14.60% 15.04% 16.00% -
ROE 26.22% 22.27% 19.64% 11.15% 41.88% 32.48% 23.37% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 60.94 48.96 33.87 17.07 69.30 50.08 29.62 61.97%
EPS 6.44 5.66 4.85 2.46 10.12 7.53 4.74 22.73%
DPS 0.00 0.00 0.00 0.00 10.00 4.00 4.00 -
NAPS 0.2456 0.2541 0.247 0.2207 0.2415 0.2318 0.2028 13.65%
Adjusted Per Share Value based on latest NOSH - 252,479
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 19.82 15.91 11.02 5.56 22.54 16.29 9.64 61.90%
EPS 2.09 1.84 1.58 0.80 3.29 2.45 1.54 22.64%
DPS 0.00 0.00 0.00 0.00 3.25 1.30 1.30 -
NAPS 0.0799 0.0826 0.0803 0.0719 0.0785 0.0754 0.066 13.62%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.83 1.73 2.37 2.23 2.42 2.51 1.97 -
P/RPS 0.00 0.00 7.00 0.00 3.49 5.01 6.65 -
P/EPS 0.00 0.00 48.87 0.00 23.93 33.33 41.56 -
EY 0.00 0.00 2.05 0.00 4.18 3.00 2.41 -
DY 0.00 0.00 0.00 0.00 4.13 1.59 2.03 -
P/NAPS 0.00 0.00 9.60 0.00 10.02 10.83 9.71 -
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 25/04/06 23/01/06 17/10/05 07/07/05 28/04/05 10/01/05 25/10/04 -
Price 0.85 0.79 2.17 2.44 2.44 2.81 2.15 -
P/RPS 0.00 0.00 6.41 0.00 3.52 5.61 7.26 -
P/EPS 0.00 0.00 44.74 0.00 24.12 37.32 45.36 -
EY 0.00 0.00 2.24 0.00 4.15 2.68 2.20 -
DY 0.00 0.00 0.00 0.00 4.10 1.42 1.86 -
P/NAPS 0.00 0.00 8.79 0.00 10.10 12.12 10.60 -

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