[REDTONE] QoQ Quarter Result on 30-Nov-2004 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
10-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- 24.15%
YoY- 742.98%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 42,267 43,099 47,657 51,512 39,718 34,993 27,451 33.23%
PBT 6,341 6,551 6,357 7,165 5,879 6,516 3,015 63.93%
Tax -329 -340 -310 -143 -223 -216 38 -
NP 6,012 6,211 6,047 7,022 5,656 6,300 3,053 56.91%
-
NP to SH 6,012 6,211 6,047 7,022 5,656 6,300 3,053 56.91%
-
Tax Rate 5.19% 5.19% 4.88% 2.00% 3.79% 3.31% -1.26% -
Total Cost 36,255 36,888 41,610 44,490 34,062 28,693 24,398 30.12%
-
Net Worth 62,132 55,722 64,350 58,340 51,207 47,023 16,902 137.62%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - 15,117 - - 10,080 - -
Div Payout % - - 250.00% - - 160.00% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 62,132 55,722 64,350 58,340 51,207 47,023 16,902 137.62%
NOSH 251,548 252,479 251,958 251,684 252,499 252,000 110,615 72.67%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 14.22% 14.41% 12.69% 13.63% 14.24% 18.00% 11.12% -
ROE 9.68% 11.15% 9.40% 12.04% 11.05% 13.40% 18.06% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 16.80 17.07 18.91 20.47 15.73 13.89 24.82 -22.85%
EPS 2.39 2.46 2.40 2.79 2.24 2.50 2.76 -9.12%
DPS 0.00 0.00 6.00 0.00 0.00 4.00 0.00 -
NAPS 0.247 0.2207 0.2554 0.2318 0.2028 0.1866 0.1528 37.61%
Adjusted Per Share Value based on latest NOSH - 251,684
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 5.45 5.56 6.15 6.65 5.13 4.52 3.54 33.22%
EPS 0.78 0.80 0.78 0.91 0.73 0.81 0.39 58.53%
DPS 0.00 0.00 1.95 0.00 0.00 1.30 0.00 -
NAPS 0.0802 0.0719 0.083 0.0753 0.0661 0.0607 0.0218 137.74%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 2.37 2.23 2.42 2.51 1.97 1.68 1.66 -
P/RPS 14.10 0.00 12.79 12.26 12.52 12.10 6.69 64.16%
P/EPS 99.16 0.00 100.83 89.96 87.95 67.20 60.14 39.43%
EY 1.01 0.00 0.99 1.11 1.14 1.49 1.66 -28.13%
DY 0.00 0.00 2.48 0.00 0.00 2.38 0.00 -
P/NAPS 9.60 0.00 9.48 10.83 9.71 9.00 10.86 -7.87%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 17/10/05 07/07/05 28/04/05 10/01/05 25/10/04 26/07/04 22/04/04 -
Price 2.17 2.44 2.44 2.81 2.15 1.92 2.03 -
P/RPS 12.91 0.00 12.90 13.73 13.67 13.83 8.18 35.44%
P/EPS 90.79 0.00 101.67 100.72 95.98 76.80 73.55 15.02%
EY 1.10 0.00 0.98 0.99 1.04 1.30 1.36 -13.15%
DY 0.00 0.00 2.46 0.00 0.00 2.08 0.00 -
P/NAPS 8.79 0.00 9.55 12.12 10.60 10.29 13.29 -24.03%

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