[REDTONE] QoQ Cumulative Quarter Result on 31-May-2009 [#4]

Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -101.65%
YoY- 12.0%
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 60,893 40,603 19,399 79,418 60,788 43,006 21,395 101.21%
PBT 3,746 3,523 1,130 -2,307 -3,707 -1,143 -642 -
Tax -150 32 52 -4,643 -148 -97 252 -
NP 3,596 3,555 1,182 -6,950 -3,855 -1,240 -390 -
-
NP to SH 3,424 2,768 1,190 -5,983 -2,967 -1,073 -354 -
-
Tax Rate 4.00% -0.91% -4.60% - - - - -
Total Cost 57,297 37,048 18,217 86,368 64,643 44,246 21,785 90.87%
-
Net Worth 62,978 69,776 66,870 52,652 54,314 49,305 69,409 -6.29%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 62,978 69,776 66,870 52,652 54,314 49,305 69,409 -6.29%
NOSH 384,719 384,444 383,870 311,000 302,755 261,707 252,857 32.38%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 5.91% 8.76% 6.09% -8.75% -6.34% -2.88% -1.82% -
ROE 5.44% 3.97% 1.78% -11.36% -5.46% -2.18% -0.51% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 15.83 10.56 5.05 25.54 20.08 16.43 8.46 52.02%
EPS 0.89 0.72 0.31 -1.90 -0.98 -0.41 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.1815 0.1742 0.1693 0.1794 0.1884 0.2745 -29.21%
Adjusted Per Share Value based on latest NOSH - 367,749
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 7.78 5.19 2.48 10.15 7.77 5.50 2.73 101.39%
EPS 0.44 0.35 0.15 -0.76 -0.38 -0.14 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0892 0.0855 0.0673 0.0694 0.063 0.0887 -6.27%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.25 0.32 0.23 0.22 0.20 0.19 0.45 -
P/RPS 1.58 3.03 4.55 0.86 1.00 1.16 5.32 -55.58%
P/EPS 28.09 44.44 74.19 -11.44 -20.41 -46.34 -321.43 -
EY 3.56 2.25 1.35 -8.74 -4.90 -2.16 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.76 1.32 1.30 1.11 1.01 1.64 -4.53%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 30/04/10 21/01/10 26/10/09 31/07/09 30/04/09 23/01/09 30/10/08 -
Price 0.21 0.38 0.24 0.26 0.25 0.20 0.28 -
P/RPS 1.33 3.60 4.75 1.02 1.25 1.22 3.31 -45.63%
P/EPS 23.60 52.78 77.42 -13.51 -25.51 -48.78 -200.00 -
EY 4.24 1.89 1.29 -7.40 -3.92 -2.05 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.09 1.38 1.54 1.39 1.06 1.02 16.39%

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