[REDTONE] QoQ Quarter Result on 30-Nov-2008 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -103.11%
YoY- -125.19%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 19,399 18,630 17,782 21,611 21,395 24,399 27,502 -20.70%
PBT 1,130 1,385 -2,138 -804 -642 -13,795 2,162 -35.03%
Tax 52 -4,494 -477 -46 252 -666 -11 -
NP 1,182 -3,109 -2,615 -850 -390 -14,461 2,151 -32.83%
-
NP to SH 1,190 -2,388 -1,894 -719 -354 -14,406 2,142 -32.34%
-
Tax Rate -4.60% 324.48% - - - - 0.51% -
Total Cost 18,217 21,739 20,397 22,461 21,785 38,860 25,351 -19.72%
-
Net Worth 66,870 62,333 69,343 50,170 69,409 71,024 84,905 -14.67%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 66,870 62,333 69,343 50,170 69,409 71,024 84,905 -14.67%
NOSH 383,870 367,749 386,530 266,296 252,857 257,710 258,072 30.21%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 6.09% -16.69% -14.71% -3.93% -1.82% -59.27% 7.82% -
ROE 1.78% -3.83% -2.73% -1.43% -0.51% -20.28% 2.52% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 5.05 5.07 4.60 8.12 8.46 9.47 10.66 -39.14%
EPS 0.31 -0.80 -0.49 -0.27 -0.14 -5.59 0.83 -48.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.1695 0.1794 0.1884 0.2745 0.2756 0.329 -34.47%
Adjusted Per Share Value based on latest NOSH - 266,296
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 2.50 2.40 2.29 2.79 2.76 3.15 3.55 -20.79%
EPS 0.15 -0.31 -0.24 -0.09 -0.05 -1.86 0.28 -33.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.0804 0.0895 0.0647 0.0896 0.0917 0.1096 -14.69%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.23 0.22 0.20 0.19 0.45 0.49 0.62 -
P/RPS 4.55 4.34 4.35 2.34 5.32 5.18 5.82 -15.09%
P/EPS 74.19 -33.88 -40.82 -70.37 -321.43 -8.77 74.70 -0.45%
EY 1.35 -2.95 -2.45 -1.42 -0.31 -11.41 1.34 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.30 1.11 1.01 1.64 1.78 1.88 -20.95%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 26/10/09 31/07/09 30/04/09 23/01/09 30/10/08 31/07/08 29/04/08 -
Price 0.24 0.26 0.25 0.20 0.28 0.46 0.54 -
P/RPS 4.75 5.13 5.43 2.46 3.31 4.86 5.07 -4.24%
P/EPS 77.42 -40.04 -51.02 -74.07 -200.00 -8.23 65.06 12.25%
EY 1.29 -2.50 -1.96 -1.35 -0.50 -12.15 1.54 -11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.53 1.39 1.06 1.02 1.67 1.64 -10.84%

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