[REDTONE] QoQ Quarter Result on 30-Nov-2009 [#2]

Stock

[REDTONE] REDTONE DIGITAL BERHAD

Announcement Date

21-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-May-2010

Quarter

30-Nov-2009 [#2]

Profit Trend

QoQ- 32.61%

YoY- 319.47%

Quarter Report

REDTONE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Quarter Result
Revenue	23,912	21,546	20,290	21,204	19,399	18,630	17,782	21.76%
YoY %	10.98%	6.19%	-4.31%	9.30%	4.13%	4.77%	-	-
Horiz. %	134.47%	121.17%	114.10%	119.24%	109.09%	104.77%	100.00%	-
PBT	-435	-8,110	223	2,393	1,130	1,385	-2,138	-65.30%
YoY %	94.64%	-3,736.77%	-90.68%	111.77%	-18.41%	164.78%	-	-
Horiz. %	20.35%	379.33%	-10.43%	-111.93%	-52.85%	-64.78%	100.00%	-
Tax	-428	-262	-182	-20	52	-4,494	-477	-6.95%
YoY %	-63.36%	-43.96%	-810.00%	-138.46%	101.16%	-842.14%	-	-
Horiz. %	89.73%	54.93%	38.16%	4.19%	-10.90%	942.14%	100.00%	-
NP	-863	-8,372	41	2,373	1,182	-3,109	-2,615	-52.14%
YoY %	89.69%	-20,519.51%	-98.27%	100.76%	138.02%	-18.89%	-	-
Horiz. %	33.00%	320.15%	-1.57%	-90.75%	-45.20%	118.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-862	-8,516	656	1,578	1,190	-2,388	-1,894	-40.74%
YoY %	89.88%	-1,398.17%	-58.43%	32.61%	149.83%	-26.08%	-	-
Horiz. %	45.51%	449.63%	-34.64%	-83.32%	-62.83%	126.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	81.61%	0.84%	-4.60%	324.48%	-	-
YoY %	-	-	9,615.48%	118.26%	-101.42%	0.00%	-	-
Horiz. %	-	-	25.15%	0.26%	-1.42%	100.00%	-	-
Total Cost	24,775	29,918	20,249	18,831	18,217	21,739	20,397	13.80%
YoY %	-17.19%	47.75%	7.53%	3.37%	-16.20%	6.58%	-	-
Horiz. %	121.46%	146.68%	99.27%	92.32%	89.31%	106.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,556	86,159	63,168	69,855	66,870	62,333	69,343	12.29%
YoY %	-4.18%	36.40%	-9.57%	4.46%	7.28%	-10.11%	-	-
Horiz. %	119.05%	124.25%	91.09%	100.74%	96.43%	89.89%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Equity
Net Worth	82,556	86,159	63,168	69,855	66,870	62,333	69,343	12.29%
YoY %	-4.18%	36.40%	-9.57%	4.46%	7.28%	-10.11%	-	-
Horiz. %	119.05%	124.25%	91.09%	100.74%	96.43%	89.89%	100.00%	-
NOSH	391,818	399,812	385,882	384,878	383,870	367,749	386,530	0.90%
YoY %	-2.00%	3.61%	0.26%	0.26%	4.38%	-4.86%	-	-
Horiz. %	101.37%	103.44%	99.83%	99.57%	99.31%	95.14%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Ratio Analysis
NP Margin	-3.61%	-38.86%	0.20%	11.19%	6.09%	-16.69%	-14.71%	-
YoY %	90.71%	-19,530.00%	-98.21%	83.74%	136.49%	-13.46%	-	-
Horiz. %	24.54%	264.17%	-1.36%	-76.07%	-41.40%	113.46%	100.00%	-
ROE	-1.04%	-9.88%	1.04%	2.26%	1.78%	-3.83%	-2.73%	-
YoY %	89.47%	-1,050.00%	-53.98%	26.97%	146.48%	-40.29%	-	-
Horiz. %	38.10%	361.90%	-38.10%	-82.78%	-65.20%	140.29%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Per Share
RPS	6.10	5.39	5.26	5.51	5.05	5.07	4.60	20.64%
YoY %	13.17%	2.47%	-4.54%	9.11%	-0.39%	10.22%	-	-
Horiz. %	132.61%	117.17%	114.35%	119.78%	109.78%	110.22%	100.00%	-
EPS	-0.22	-2.13	0.17	0.41	0.31	-0.80	-0.49	-41.28%
YoY %	89.67%	-1,352.94%	-58.54%	32.26%	138.75%	-63.27%	-	-
Horiz. %	44.90%	434.69%	-34.69%	-83.67%	-63.27%	163.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2107	0.2155	0.1637	0.1815	0.1742	0.1695	0.1794	11.28%
YoY %	-2.23%	31.64%	-9.81%	4.19%	2.77%	-5.52%	-	-
Horiz. %	117.45%	120.12%	91.25%	101.17%	97.10%	94.48%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 384,878
RPS	3.09	2.78	2.62	2.74	2.50	2.40	2.29	22.04%
YoY %	11.15%	6.11%	-4.38%	9.60%	4.17%	4.80%	-	-
Horiz. %	134.93%	121.40%	114.41%	119.65%	109.17%	104.80%	100.00%	-
EPS	-0.11	-1.10	0.08	0.20	0.15	-0.31	-0.24	-40.46%
YoY %	90.00%	-1,475.00%	-60.00%	33.33%	148.39%	-29.17%	-	-
Horiz. %	45.83%	458.33%	-33.33%	-83.33%	-62.50%	129.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1065	0.1112	0.0815	0.0902	0.0863	0.0804	0.0895	12.25%
YoY %	-4.23%	36.44%	-9.65%	4.52%	7.34%	-10.17%	-	-
Horiz. %	118.99%	124.25%	91.06%	100.78%	96.42%	89.83%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	-
Price	0.20	0.17	0.25	0.32	0.23	0.22	0.20	-
P/RPS	3.28	3.15	4.75	5.81	4.55	4.34	4.35	-17.11%
YoY %	4.13%	-33.68%	-18.24%	27.69%	4.84%	-0.23%	-	-
Horiz. %	75.40%	72.41%	109.20%	133.56%	104.60%	99.77%	100.00%	-
P/EPS	-90.91	-7.98	147.06	78.05	74.19	-33.88	-40.82	70.29%
YoY %	-1,039.22%	-105.43%	88.42%	5.20%	318.98%	17.00%	-	-
Horiz. %	222.71%	19.55%	-360.26%	-191.21%	-181.75%	83.00%	100.00%	-
EY	-1.10	-12.53	0.68	1.28	1.35	-2.95	-2.45	-41.28%
YoY %	91.22%	-1,942.65%	-46.88%	-5.19%	145.76%	-20.41%	-	-
Horiz. %	44.90%	511.43%	-27.76%	-52.24%	-55.10%	120.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.95	0.79	1.53	1.76	1.32	1.30	1.11	-9.83%
YoY %	20.25%	-48.37%	-13.07%	33.33%	1.54%	17.12%	-	-
Horiz. %	85.59%	71.17%	137.84%	158.56%	118.92%	117.12%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	29/10/10	30/07/10	30/04/10	21/01/10	26/10/09	31/07/09	30/04/09	-
Price	0.22	0.17	0.21	0.38	0.24	0.26	0.25	-
P/RPS	3.60	3.15	3.99	6.90	4.75	5.13	5.43	-23.91%
YoY %	14.29%	-21.05%	-42.17%	45.26%	-7.41%	-5.52%	-	-
Horiz. %	66.30%	58.01%	73.48%	127.07%	87.48%	94.48%	100.00%	-
P/EPS	-100.00	-7.98	123.53	92.68	77.42	-40.04	-51.02	56.42%
YoY %	-1,153.13%	-106.46%	33.29%	19.71%	293.36%	21.52%	-	-
Horiz. %	196.00%	15.64%	-242.12%	-181.65%	-151.74%	78.48%	100.00%	-
EY	-1.00	-12.53	0.81	1.08	1.29	-2.50	-1.96	-36.07%
YoY %	92.02%	-1,646.91%	-25.00%	-16.28%	151.60%	-27.55%	-	-
Horiz. %	51.02%	639.29%	-41.33%	-55.10%	-65.82%	127.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.04	0.79	1.28	2.09	1.38	1.53	1.39	-17.54%
YoY %	31.65%	-38.28%	-38.76%	51.45%	-9.80%	10.07%	-	-
Horiz. %	74.82%	56.83%	92.09%	150.36%	99.28%	110.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos