[REDTONE] QoQ TTM Result on 28-Feb-2006 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- -20.05%
YoY- -35.14%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 114,230 125,636 139,228 153,578 170,947 184,535 181,986 -26.66%
PBT 7,877 7,804 12,062 17,032 21,155 26,414 25,952 -54.80%
Tax 213 337 8 -802 -855 -1,122 -1,016 -
NP 8,090 8,141 12,070 16,230 20,300 25,292 24,936 -52.75%
-
NP to SH 9,178 8,602 12,070 16,230 20,300 25,292 24,936 -48.61%
-
Tax Rate -2.70% -4.32% -0.07% 4.71% 4.04% 4.25% 3.91% -
Total Cost 106,140 117,495 127,158 137,348 150,647 159,243 157,050 -22.96%
-
Net Worth 65,984 73,750 64,011 62,250 63,681 62,132 55,722 11.91%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - 15,117 15,117 15,117 -
Div Payout % - - - - 74.47% 59.77% 60.63% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 65,984 73,750 64,011 62,250 63,681 62,132 55,722 11.91%
NOSH 253,009 251,881 253,209 253,461 250,617 251,548 252,479 0.13%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 7.08% 6.48% 8.67% 10.57% 11.88% 13.71% 13.70% -
ROE 13.91% 11.66% 18.86% 26.07% 31.88% 40.71% 44.75% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 45.15 49.88 54.99 60.59 68.21 73.36 72.08 -26.77%
EPS 3.63 3.42 4.77 6.40 8.10 10.05 9.88 -48.67%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 6.00 -
NAPS 0.2608 0.2928 0.2528 0.2456 0.2541 0.247 0.2207 11.76%
Adjusted Per Share Value based on latest NOSH - 253,461
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 14.60 16.06 17.79 19.63 21.85 23.58 23.26 -26.66%
EPS 1.17 1.10 1.54 2.07 2.59 3.23 3.19 -48.73%
DPS 0.00 0.00 0.00 0.00 1.93 1.93 1.93 -
NAPS 0.0843 0.0943 0.0818 0.0796 0.0814 0.0794 0.0712 11.90%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.57 0.65 0.67 0.83 1.73 2.37 2.23 -
P/RPS 1.26 1.30 1.22 1.37 2.54 3.23 3.09 -44.98%
P/EPS 15.71 19.03 14.06 12.96 21.36 23.57 22.58 -21.46%
EY 6.36 5.25 7.11 7.71 4.68 4.24 4.43 27.23%
DY 0.00 0.00 0.00 0.00 3.47 2.53 2.69 -
P/NAPS 2.19 2.22 2.65 3.38 6.81 9.60 10.10 -63.87%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 22/01/07 30/10/06 26/07/06 25/04/06 23/01/06 17/10/05 07/07/05 -
Price 0.58 0.50 0.64 0.85 0.79 2.17 2.44 -
P/RPS 1.28 1.00 1.16 1.40 1.16 2.96 3.39 -47.72%
P/EPS 15.99 14.64 13.43 13.27 9.75 21.58 24.71 -25.16%
EY 6.25 6.83 7.45 7.53 10.25 4.63 4.05 33.50%
DY 0.00 0.00 0.00 0.00 7.59 2.76 2.46 -
P/NAPS 2.22 1.71 2.53 3.46 3.11 8.79 11.06 -65.68%

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