[REDTONE] QoQ Quarter Result on 30-Nov-2005 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -66.23%
YoY- -71.09%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 28,675 28,749 30,288 37,924 42,267 43,099 47,657 -28.66%
PBT 2,083 1,581 2,234 1,906 6,341 6,551 6,357 -52.37%
Tax 0 470 -257 124 -329 -340 -310 -
NP 2,083 2,051 1,977 2,030 6,012 6,211 6,047 -50.76%
-
NP to SH 2,544 2,051 1,977 2,030 6,012 6,211 6,047 -43.76%
-
Tax Rate 0.00% -29.73% 11.50% -6.51% 5.19% 5.19% 4.88% -
Total Cost 26,592 26,698 28,311 35,894 36,255 36,888 41,610 -25.74%
-
Net Worth 73,750 64,011 62,250 63,681 62,132 55,722 64,350 9.48%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - 15,117 -
Div Payout % - - - - - - 250.00% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 73,750 64,011 62,250 63,681 62,132 55,722 64,350 9.48%
NOSH 251,881 253,209 253,461 250,617 251,548 252,479 251,958 -0.02%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 7.26% 7.13% 6.53% 5.35% 14.22% 14.41% 12.69% -
ROE 3.45% 3.20% 3.18% 3.19% 9.68% 11.15% 9.40% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 11.38 11.35 11.95 15.13 16.80 17.07 18.91 -28.65%
EPS 1.01 0.81 0.78 0.81 2.39 2.46 2.40 -43.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.2928 0.2528 0.2456 0.2541 0.247 0.2207 0.2554 9.51%
Adjusted Per Share Value based on latest NOSH - 250,617
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 3.70 3.71 3.91 4.89 5.45 5.56 6.15 -28.66%
EPS 0.33 0.26 0.26 0.26 0.78 0.80 0.78 -43.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
NAPS 0.0952 0.0826 0.0803 0.0822 0.0802 0.0719 0.083 9.54%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.65 0.67 0.83 1.73 2.37 2.23 2.42 -
P/RPS 5.71 0.00 0.00 0.00 14.10 0.00 12.79 -41.50%
P/EPS 64.36 0.00 0.00 0.00 99.16 0.00 100.83 -25.80%
EY 1.55 0.00 0.00 0.00 1.01 0.00 0.99 34.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
P/NAPS 2.22 2.31 0.00 0.00 9.60 0.00 9.48 -61.90%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 26/07/06 25/04/06 23/01/06 17/10/05 07/07/05 28/04/05 -
Price 0.50 0.64 0.85 0.79 2.17 2.44 2.44 -
P/RPS 4.39 0.00 0.00 0.00 12.91 0.00 12.90 -51.16%
P/EPS 49.50 0.00 0.00 0.00 90.79 0.00 101.67 -38.03%
EY 2.02 0.00 0.00 0.00 1.10 0.00 0.98 61.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.46 -
P/NAPS 1.71 2.20 0.00 0.00 8.79 0.00 9.55 -68.13%

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