[REDTONE] QoQ Quarter Result on 31-May-2007 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- 67.41%
YoY- 64.07%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 27,502 25,095 37,119 25,215 27,111 26,518 28,675 -2.74%
PBT 2,162 2,819 2,799 2,966 1,485 1,979 2,083 2.51%
Tax -11 -118 0 472 -4 0 0 -
NP 2,151 2,701 2,799 3,438 1,481 1,979 2,083 2.16%
-
NP to SH 2,142 2,854 2,708 3,365 2,010 2,606 2,544 -10.84%
-
Tax Rate 0.51% 4.19% 0.00% -15.91% 0.27% 0.00% 0.00% -
Total Cost 25,351 22,394 34,320 21,777 25,630 24,539 26,592 -3.13%
-
Net Worth 84,905 80,854 76,557 68,893 67,058 65,984 73,750 9.85%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 84,905 80,854 76,557 68,893 67,058 65,984 73,750 9.85%
NOSH 258,072 254,821 253,084 253,007 251,249 253,009 251,881 1.63%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 7.82% 10.76% 7.54% 13.63% 5.46% 7.46% 7.26% -
ROE 2.52% 3.53% 3.54% 4.88% 3.00% 3.95% 3.45% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 10.66 9.85 14.67 9.97 10.79 10.48 11.38 -4.26%
EPS 0.83 1.12 1.07 1.33 0.80 1.03 1.01 -12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.329 0.3173 0.3025 0.2723 0.2669 0.2608 0.2928 8.08%
Adjusted Per Share Value based on latest NOSH - 253,007
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 3.51 3.21 4.74 3.22 3.46 3.39 3.66 -2.75%
EPS 0.27 0.36 0.35 0.43 0.26 0.33 0.33 -12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.1033 0.0978 0.088 0.0857 0.0843 0.0943 9.81%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.62 0.65 0.55 0.57 0.81 0.57 0.65 -
P/RPS 5.82 6.60 3.75 5.72 7.51 5.44 5.71 1.28%
P/EPS 74.70 58.04 51.40 42.86 101.25 55.34 64.36 10.45%
EY 1.34 1.72 1.95 2.33 0.99 1.81 1.55 -9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.05 1.82 2.09 3.03 2.19 2.22 -10.49%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 31/01/08 31/10/07 31/07/07 23/04/07 22/01/07 30/10/06 -
Price 0.54 0.67 0.63 0.61 0.66 0.58 0.50 -
P/RPS 5.07 6.80 4.30 6.12 6.12 5.53 4.39 10.08%
P/EPS 65.06 59.82 58.88 45.86 82.50 56.31 49.50 20.00%
EY 1.54 1.67 1.70 2.18 1.21 1.78 2.02 -16.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.11 2.08 2.24 2.47 2.22 1.71 -2.75%

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