[REDTONE] QoQ Quarter Result on 30-Nov-2003 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 39,718 34,993 27,451 7,504 0 0 0 -
PBT 5,879 6,516 3,015 955 0 0 0 -
Tax -223 -216 38 -122 0 0 0 -
NP 5,656 6,300 3,053 833 0 0 0 -
-
NP to SH 5,656 6,300 3,053 833 0 0 0 -
-
Tax Rate 3.79% 3.31% -1.26% 12.77% - - - -
Total Cost 34,062 28,693 24,398 6,671 0 0 0 -
-
Net Worth 51,207 47,023 16,902 895 0 0 0 -
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - 10,080 - - - - - -
Div Payout % - 160.00% - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 51,207 47,023 16,902 895 0 0 0 -
NOSH 252,499 252,000 110,615 11,410 0 0 0 -
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 14.24% 18.00% 11.12% 11.10% 0.00% 0.00% 0.00% -
ROE 11.05% 13.40% 18.06% 92.99% 0.00% 0.00% 0.00% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 15.73 13.89 24.82 65.76 0.00 0.00 0.00 -
EPS 2.24 2.50 2.76 7.30 0.00 0.00 0.00 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2028 0.1866 0.1528 0.0785 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 11,410
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 5.13 4.52 3.54 0.97 0.00 0.00 0.00 -
EPS 0.73 0.81 0.39 0.11 0.00 0.00 0.00 -
DPS 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0661 0.0607 0.0218 0.0012 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/08/04 31/05/04 27/02/04 - - - - -
Price 1.97 1.68 1.66 0.00 0.00 0.00 0.00 -
P/RPS 12.52 12.10 6.69 0.00 0.00 0.00 0.00 -
P/EPS 87.95 67.20 60.14 0.00 0.00 0.00 0.00 -
EY 1.14 1.49 1.66 0.00 0.00 0.00 0.00 -
DY 0.00 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.71 9.00 10.86 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 25/10/04 26/07/04 22/04/04 07/01/04 - - - -
Price 2.15 1.92 2.03 0.00 0.00 0.00 0.00 -
P/RPS 13.67 13.83 8.18 0.00 0.00 0.00 0.00 -
P/EPS 95.98 76.80 73.55 0.00 0.00 0.00 0.00 -
EY 1.04 1.30 1.36 0.00 0.00 0.00 0.00 -
DY 0.00 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.60 10.29 13.29 0.00 0.00 0.00 0.00 -

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