[REDTONE] QoQ Cumulative Quarter Result on 31-May-2007 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- 47.0%
YoY- -42.43%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 93,560 59,764 37,119 107,519 82,304 55,193 28,675 120.14%
PBT 7,663 4,795 2,799 8,513 5,547 4,062 2,083 138.49%
Tax -12 706 0 468 -4 0 0 -
NP 7,651 5,501 2,799 8,981 5,543 4,062 2,083 138.24%
-
NP to SH 7,704 5,563 2,708 10,525 7,160 5,150 2,544 109.45%
-
Tax Rate 0.16% -14.72% 0.00% -5.50% 0.07% 0.00% 0.00% -
Total Cost 85,909 54,263 34,320 98,538 76,761 51,131 26,592 118.69%
-
Net Worth 84,769 69,701 76,557 68,563 67,288 65,839 73,750 9.73%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 84,769 69,701 76,557 68,563 67,288 65,839 73,750 9.73%
NOSH 257,658 252,818 253,084 251,794 252,112 252,450 251,881 1.52%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 8.18% 9.20% 7.54% 8.35% 6.73% 7.36% 7.26% -
ROE 9.09% 7.98% 3.54% 15.35% 10.64% 7.82% 3.45% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 36.31 23.64 14.67 42.70 32.65 21.86 11.38 116.88%
EPS 2.99 2.20 1.07 4.18 2.84 2.04 1.01 106.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.329 0.2757 0.3025 0.2723 0.2669 0.2608 0.2928 8.08%
Adjusted Per Share Value based on latest NOSH - 253,007
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 11.96 7.64 4.74 13.74 10.52 7.05 3.66 120.36%
EPS 0.98 0.71 0.35 1.35 0.92 0.66 0.33 106.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.0891 0.0978 0.0876 0.086 0.0841 0.0943 9.67%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.62 0.65 0.55 0.57 0.81 0.57 0.65 -
P/RPS 1.71 2.75 3.75 1.33 2.48 2.61 5.71 -55.27%
P/EPS 20.74 29.54 51.40 13.64 28.52 27.94 64.36 -53.02%
EY 4.82 3.39 1.95 7.33 3.51 3.58 1.55 113.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.36 1.82 2.09 3.03 2.19 2.22 -10.49%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 31/01/08 31/10/07 31/07/07 23/04/07 22/01/07 30/10/06 -
Price 0.54 0.67 0.63 0.61 0.66 0.58 0.50 -
P/RPS 1.49 2.83 4.30 1.43 2.02 2.65 4.39 -51.37%
P/EPS 18.06 30.45 58.88 14.59 23.24 28.43 49.50 -48.97%
EY 5.54 3.28 1.70 6.85 4.30 3.52 2.02 96.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.43 2.08 2.24 2.47 2.22 1.71 -2.75%

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