[REDTONE] QoQ Quarter Result on 31-May-2004 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 106.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 47,657 51,512 39,718 34,993 27,451 7,504 0 -
PBT 6,357 7,165 5,879 6,516 3,015 955 0 -
Tax -310 -143 -223 -216 38 -122 0 -
NP 6,047 7,022 5,656 6,300 3,053 833 0 -
-
NP to SH 6,047 7,022 5,656 6,300 3,053 833 0 -
-
Tax Rate 4.88% 2.00% 3.79% 3.31% -1.26% 12.77% - -
Total Cost 41,610 44,490 34,062 28,693 24,398 6,671 0 -
-
Net Worth 64,350 58,340 51,207 47,023 16,902 895 0 -
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 15,117 - - 10,080 - - - -
Div Payout % 250.00% - - 160.00% - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 64,350 58,340 51,207 47,023 16,902 895 0 -
NOSH 251,958 251,684 252,499 252,000 110,615 11,410 0 -
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 12.69% 13.63% 14.24% 18.00% 11.12% 11.10% 0.00% -
ROE 9.40% 12.04% 11.05% 13.40% 18.06% 92.99% 0.00% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 18.91 20.47 15.73 13.89 24.82 65.76 0.00 -
EPS 2.40 2.79 2.24 2.50 2.76 7.30 0.00 -
DPS 6.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.2554 0.2318 0.2028 0.1866 0.1528 0.0785 0.00 -
Adjusted Per Share Value based on latest NOSH - 252,000
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 6.15 6.65 5.13 4.52 3.54 0.97 0.00 -
EPS 0.78 0.91 0.73 0.81 0.39 0.11 0.00 -
DPS 1.95 0.00 0.00 1.30 0.00 0.00 0.00 -
NAPS 0.083 0.0753 0.0661 0.0607 0.0218 0.0012 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 - - -
Price 2.42 2.51 1.97 1.68 1.66 0.00 0.00 -
P/RPS 12.79 12.26 12.52 12.10 6.69 0.00 0.00 -
P/EPS 100.83 89.96 87.95 67.20 60.14 0.00 0.00 -
EY 0.99 1.11 1.14 1.49 1.66 0.00 0.00 -
DY 2.48 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 9.48 10.83 9.71 9.00 10.86 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 10/01/05 25/10/04 26/07/04 22/04/04 07/01/04 - -
Price 2.44 2.81 2.15 1.92 2.03 0.00 0.00 -
P/RPS 12.90 13.73 13.67 13.83 8.18 0.00 0.00 -
P/EPS 101.67 100.72 95.98 76.80 73.55 0.00 0.00 -
EY 0.98 0.99 1.04 1.30 1.36 0.00 0.00 -
DY 2.46 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 9.55 12.12 10.60 10.29 13.29 0.00 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