[REDTONE] QoQ Quarter Result on 30-Nov-2006 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 2.44%
YoY- 28.37%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 37,119 25,215 27,111 26,518 28,675 28,749 30,288 14.47%
PBT 2,799 2,966 1,485 1,979 2,083 1,581 2,234 16.17%
Tax 0 472 -4 0 0 470 -257 -
NP 2,799 3,438 1,481 1,979 2,083 2,051 1,977 26.00%
-
NP to SH 2,708 3,365 2,010 2,606 2,544 2,051 1,977 23.26%
-
Tax Rate 0.00% -15.91% 0.27% 0.00% 0.00% -29.73% 11.50% -
Total Cost 34,320 21,777 25,630 24,539 26,592 26,698 28,311 13.65%
-
Net Worth 76,557 68,893 67,058 65,984 73,750 64,011 62,250 14.74%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 76,557 68,893 67,058 65,984 73,750 64,011 62,250 14.74%
NOSH 253,084 253,007 251,249 253,009 251,881 253,209 253,461 -0.09%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 7.54% 13.63% 5.46% 7.46% 7.26% 7.13% 6.53% -
ROE 3.54% 4.88% 3.00% 3.95% 3.45% 3.20% 3.18% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 14.67 9.97 10.79 10.48 11.38 11.35 11.95 14.60%
EPS 1.07 1.33 0.80 1.03 1.01 0.81 0.78 23.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3025 0.2723 0.2669 0.2608 0.2928 0.2528 0.2456 14.85%
Adjusted Per Share Value based on latest NOSH - 253,009
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 4.74 3.22 3.46 3.39 3.66 3.67 3.87 14.43%
EPS 0.35 0.43 0.26 0.33 0.33 0.26 0.25 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.088 0.0857 0.0843 0.0943 0.0818 0.0796 14.67%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.55 0.57 0.81 0.57 0.65 0.67 0.83 -
P/RPS 3.75 5.72 7.51 5.44 5.71 0.00 0.00 -
P/EPS 51.40 42.86 101.25 55.34 64.36 0.00 0.00 -
EY 1.95 2.33 0.99 1.81 1.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.09 3.03 2.19 2.22 2.31 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/10/07 31/07/07 23/04/07 22/01/07 30/10/06 26/07/06 25/04/06 -
Price 0.63 0.61 0.66 0.58 0.50 0.64 0.85 -
P/RPS 4.30 6.12 6.12 5.53 4.39 0.00 0.00 -
P/EPS 58.88 45.86 82.50 56.31 49.50 0.00 0.00 -
EY 1.70 2.18 1.21 1.78 2.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.24 2.47 2.22 1.71 2.20 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