[REDTONE] QoQ Quarter Result on 30-Nov-2010 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -6.38%
YoY- -158.11%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 24,703 23,035 20,955 21,560 23,912 21,546 20,290 13.97%
PBT -689 -7,631 -1,598 -481 -435 -8,110 223 -
Tax -181 -237 -261 -442 -428 -262 -182 -0.36%
NP -870 -7,868 -1,859 -923 -863 -8,372 41 -
-
NP to SH -669 -8,014 -1,928 -917 -862 -8,516 656 -
-
Tax Rate - - - - - - 81.61% -
Total Cost 25,573 30,903 22,814 22,483 24,775 29,918 20,249 16.78%
-
Net Worth 74,718 80,665 80,654 82,609 82,556 86,159 63,168 11.81%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 74,718 80,665 80,654 82,609 82,556 86,159 63,168 11.81%
NOSH 418,125 437,923 401,666 398,695 391,818 399,812 385,882 5.48%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin -3.52% -34.16% -8.87% -4.28% -3.61% -38.86% 0.20% -
ROE -0.90% -9.93% -2.39% -1.11% -1.04% -9.88% 1.04% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 5.91 5.26 5.22 5.41 6.10 5.39 5.26 8.05%
EPS -0.16 -1.83 -0.48 -0.23 -0.22 -2.13 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1787 0.1842 0.2008 0.2072 0.2107 0.2155 0.1637 6.00%
Adjusted Per Share Value based on latest NOSH - 398,695
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 3.19 2.97 2.70 2.78 3.09 2.78 2.62 13.98%
EPS -0.09 -1.03 -0.25 -0.12 -0.11 -1.10 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0964 0.1041 0.1041 0.1066 0.1065 0.1112 0.0815 11.80%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.17 0.20 0.19 0.19 0.20 0.17 0.25 -
P/RPS 2.88 3.80 3.64 3.51 3.28 3.15 4.75 -28.29%
P/EPS -106.25 -10.93 -39.58 -82.61 -90.91 -7.98 147.06 -
EY -0.94 -9.15 -2.53 -1.21 -1.10 -12.53 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 0.95 0.92 0.95 0.79 1.53 -27.15%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 31/10/11 28/07/11 26/04/11 26/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.28 0.19 0.20 0.19 0.22 0.17 0.21 -
P/RPS 4.74 3.61 3.83 3.51 3.60 3.15 3.99 12.13%
P/EPS -175.00 -10.38 -41.67 -82.61 -100.00 -7.98 123.53 -
EY -0.57 -9.63 -2.40 -1.21 -1.00 -12.53 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.03 1.00 0.92 1.04 0.79 1.28 14.54%

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