[REDTONE] QoQ TTM Result on 28-Feb-2010 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 168.43%
YoY- 105.96%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 87,308 86,952 82,439 79,523 77,015 77,422 79,418 6.51%
PBT -8,803 -5,929 -4,364 5,131 2,770 -427 -2,199 151.90%
Tax -1,314 -892 -412 -4,644 -4,939 -4,965 -4,765 -57.60%
NP -10,117 -6,821 -4,776 487 -2,169 -5,392 -6,964 28.24%
-
NP to SH -9,637 -7,144 -5,092 1,036 -1,514 -3,811 -5,355 47.89%
-
Tax Rate - - - 90.51% 178.30% - - -
Total Cost 97,425 93,773 87,215 79,036 79,184 82,814 86,382 8.34%
-
Net Worth 82,609 82,556 86,159 63,168 69,855 66,870 62,333 20.63%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 82,609 82,556 86,159 63,168 69,855 66,870 62,333 20.63%
NOSH 398,695 391,818 399,812 385,882 384,878 383,870 367,749 5.52%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin -11.59% -7.84% -5.79% 0.61% -2.82% -6.96% -8.77% -
ROE -11.67% -8.65% -5.91% 1.64% -2.17% -5.70% -8.59% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 21.90 22.19 20.62 20.61 20.01 20.17 21.60 0.92%
EPS -2.42 -1.82 -1.27 0.27 -0.39 -0.99 -1.46 40.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2072 0.2107 0.2155 0.1637 0.1815 0.1742 0.1695 14.31%
Adjusted Per Share Value based on latest NOSH - 385,882
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 11.16 11.11 10.54 10.16 9.84 9.89 10.15 6.52%
EPS -1.23 -0.91 -0.65 0.13 -0.19 -0.49 -0.68 48.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.1055 0.1101 0.0807 0.0893 0.0855 0.0797 20.61%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.19 0.20 0.17 0.25 0.32 0.23 0.22 -
P/RPS 0.87 0.90 0.82 1.21 1.60 1.14 1.02 -10.05%
P/EPS -7.86 -10.97 -13.35 93.12 -81.35 -23.17 -15.11 -35.29%
EY -12.72 -9.12 -7.49 1.07 -1.23 -4.32 -6.62 54.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.79 1.53 1.76 1.32 1.30 -20.56%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 29/10/10 30/07/10 30/04/10 21/01/10 26/10/09 31/07/09 -
Price 0.19 0.22 0.17 0.21 0.38 0.24 0.26 -
P/RPS 0.87 0.99 0.82 1.02 1.90 1.19 1.20 -19.28%
P/EPS -7.86 -12.07 -13.35 78.22 -96.60 -24.17 -17.86 -42.11%
EY -12.72 -8.29 -7.49 1.28 -1.04 -4.14 -5.60 72.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 0.79 1.28 2.09 1.38 1.53 -28.73%

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