[REDTONE] QoQ Cumulative Quarter Result on 31-May-2011 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -216.02%
YoY- -116.38%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 84,240 60,662 24,703 89,573 66,427 45,472 23,912 131.70%
PBT 330 -558 -689 -11,001 -2,513 -915 -435 -
Tax -988 -535 -181 -1,260 -1,132 -871 -428 74.75%
NP -658 -1,093 -870 -12,261 -3,645 -1,786 -863 -16.55%
-
NP to SH -324 -751 -669 -11,715 -3,707 -1,779 -862 -47.94%
-
Tax Rate 299.39% - - - - - - -
Total Cost 84,898 61,755 25,573 101,834 70,072 47,258 24,775 127.46%
-
Net Worth 69,984 77,794 74,718 79,808 240,117 160,264 82,556 -10.43%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 69,984 77,794 74,718 79,808 240,117 160,264 82,556 -10.43%
NOSH 405,000 441,764 418,125 438,988 1,195,806 773,478 391,818 2.23%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin -0.78% -1.80% -3.52% -13.69% -5.49% -3.93% -3.61% -
ROE -0.46% -0.97% -0.90% -14.68% -1.54% -1.11% -1.04% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 20.80 13.73 5.91 20.40 5.55 5.88 6.10 126.71%
EPS -0.08 -0.17 -0.16 -2.67 -0.31 -0.23 -0.22 -49.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1728 0.1761 0.1787 0.1818 0.2008 0.2072 0.2107 -12.39%
Adjusted Per Share Value based on latest NOSH - 437,923
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 10.87 7.83 3.19 11.56 8.57 5.87 3.09 131.48%
EPS -0.04 -0.10 -0.09 -1.51 -0.48 -0.23 -0.11 -49.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0903 0.1004 0.0964 0.103 0.3099 0.2068 0.1065 -10.42%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.28 0.27 0.17 0.20 0.19 0.19 0.20 -
P/RPS 1.35 1.97 2.88 0.98 3.42 3.23 3.28 -44.69%
P/EPS -350.00 -158.82 -106.25 -7.49 -61.29 -82.61 -90.91 145.84%
EY -0.29 -0.63 -0.94 -13.34 -1.63 -1.21 -1.10 -58.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.53 0.95 1.10 0.95 0.92 0.95 42.78%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 24/04/12 18/01/12 31/10/11 28/07/11 26/04/11 26/01/11 29/10/10 -
Price 0.25 0.32 0.28 0.19 0.20 0.19 0.22 -
P/RPS 1.20 2.33 4.74 0.93 3.60 3.23 3.60 -51.95%
P/EPS -312.50 -188.24 -175.00 -7.12 -64.52 -82.61 -100.00 113.89%
EY -0.32 -0.53 -0.57 -14.05 -1.55 -1.21 -1.00 -53.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.82 1.57 1.05 1.00 0.92 1.04 24.82%

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