[REDTONE] QoQ TTM Result on 28-Feb-2005 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 13.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 170,947 184,535 181,986 173,880 153,674 109,666 62,444 95.57%
PBT 21,155 26,414 25,952 25,917 22,575 16,365 9,531 70.07%
Tax -855 -1,122 -1,016 -892 -544 -523 -178 184.41%
NP 20,300 25,292 24,936 25,025 22,031 15,842 9,353 67.55%
-
NP to SH 20,300 25,292 24,936 25,025 22,031 15,842 9,353 67.55%
-
Tax Rate 4.04% 4.25% 3.91% 3.44% 2.41% 3.20% 1.87% -
Total Cost 150,647 159,243 157,050 148,855 131,643 93,824 53,091 100.30%
-
Net Worth 63,681 62,132 55,722 64,350 58,340 51,207 47,023 22.38%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 15,117 15,117 15,117 25,197 10,080 10,080 10,080 30.98%
Div Payout % 74.47% 59.77% 60.63% 100.69% 45.75% 63.63% 107.77% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 63,681 62,132 55,722 64,350 58,340 51,207 47,023 22.38%
NOSH 250,617 251,548 252,479 251,958 251,684 252,499 252,000 -0.36%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 11.88% 13.71% 13.70% 14.39% 14.34% 14.45% 14.98% -
ROE 31.88% 40.71% 44.75% 38.89% 37.76% 30.94% 19.89% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 68.21 73.36 72.08 69.01 61.06 43.43 24.78 96.28%
EPS 8.10 10.05 9.88 9.93 8.75 6.27 3.71 68.21%
DPS 6.00 6.00 6.00 10.00 4.01 3.99 4.00 31.00%
NAPS 0.2541 0.247 0.2207 0.2554 0.2318 0.2028 0.1866 22.83%
Adjusted Per Share Value based on latest NOSH - 251,958
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 22.06 23.82 23.49 22.44 19.83 14.15 8.06 95.54%
EPS 2.62 3.26 3.22 3.23 2.84 2.04 1.21 67.29%
DPS 1.95 1.95 1.95 3.25 1.30 1.30 1.30 31.00%
NAPS 0.0822 0.0802 0.0719 0.083 0.0753 0.0661 0.0607 22.37%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 1.73 2.37 2.23 2.42 2.51 1.97 1.68 -
P/RPS 2.54 3.23 3.09 3.51 4.11 4.54 6.78 -48.00%
P/EPS 21.36 23.57 22.58 24.37 28.67 31.40 45.26 -39.35%
EY 4.68 4.24 4.43 4.10 3.49 3.18 2.21 64.83%
DY 3.47 2.53 2.69 4.13 1.60 2.03 2.38 28.54%
P/NAPS 6.81 9.60 10.10 9.48 10.83 9.71 9.00 -16.94%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 23/01/06 17/10/05 07/07/05 28/04/05 10/01/05 25/10/04 - -
Price 0.79 2.17 2.44 2.44 2.81 2.15 0.00 -
P/RPS 1.16 2.96 3.39 3.54 4.60 4.95 0.00 -
P/EPS 9.75 21.58 24.71 24.57 32.10 34.27 0.00 -
EY 10.25 4.63 4.05 4.07 3.12 2.92 0.00 -
DY 7.59 2.76 2.46 4.10 1.43 1.86 0.00 -
P/NAPS 3.11 8.79 11.06 9.55 12.12 10.60 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