[REDTONE] QoQ TTM Result on 28-Feb-2009 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -30.26%
YoY- -256.95%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 77,015 77,422 79,418 85,187 94,907 98,391 111,665 -21.92%
PBT 2,770 -427 -2,199 -17,379 -13,079 -9,456 -7,267 -
Tax -4,939 -4,965 -4,765 -937 -471 -543 -795 237.57%
NP -2,169 -5,392 -6,964 -18,316 -13,550 -9,999 -8,062 -58.29%
-
NP to SH -1,514 -3,811 -5,355 -17,373 -13,337 -9,764 -6,702 -62.87%
-
Tax Rate 178.30% - - - - - - -
Total Cost 79,184 82,814 86,382 103,503 108,457 108,390 119,727 -24.07%
-
Net Worth 69,855 66,870 62,333 69,343 50,170 69,409 71,024 -1.09%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 69,855 66,870 62,333 69,343 50,170 69,409 71,024 -1.09%
NOSH 384,878 383,870 367,749 386,530 266,296 252,857 257,710 30.62%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin -2.82% -6.96% -8.77% -21.50% -14.28% -10.16% -7.22% -
ROE -2.17% -5.70% -8.59% -25.05% -26.58% -14.07% -9.44% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 20.01 20.17 21.60 22.04 35.64 38.91 43.33 -40.22%
EPS -0.39 -0.99 -1.46 -4.49 -5.01 -3.86 -2.60 -71.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1815 0.1742 0.1695 0.1794 0.1884 0.2745 0.2756 -24.28%
Adjusted Per Share Value based on latest NOSH - 386,530
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 9.84 9.89 10.15 10.89 12.13 12.57 14.27 -21.93%
EPS -0.19 -0.49 -0.68 -2.22 -1.70 -1.25 -0.86 -63.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0893 0.0855 0.0797 0.0886 0.0641 0.0887 0.0908 -1.10%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.32 0.23 0.22 0.20 0.19 0.45 0.49 -
P/RPS 1.60 1.14 1.02 0.91 0.53 1.16 1.13 26.06%
P/EPS -81.35 -23.17 -15.11 -4.45 -3.79 -11.65 -18.84 164.93%
EY -1.23 -4.32 -6.62 -22.47 -26.36 -8.58 -5.31 -62.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.32 1.30 1.11 1.01 1.64 1.78 -0.74%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 21/01/10 26/10/09 31/07/09 30/04/09 23/01/09 30/10/08 31/07/08 -
Price 0.38 0.24 0.26 0.25 0.20 0.28 0.46 -
P/RPS 1.90 1.19 1.20 1.13 0.56 0.72 1.06 47.50%
P/EPS -96.60 -24.17 -17.86 -5.56 -3.99 -7.25 -17.69 209.77%
EY -1.04 -4.14 -5.60 -17.98 -25.04 -13.79 -5.65 -67.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.38 1.53 1.39 1.06 1.02 1.67 16.11%

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