[REDTONE] QoQ TTM Result on 29-Feb-2004

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 153,674 109,666 62,444 27,451 0 0 -
PBT 22,575 16,365 9,531 3,015 0 0 -
Tax -544 -523 -178 38 0 0 -
NP 22,031 15,842 9,353 3,053 0 0 -
-
NP to SH 22,031 15,842 9,353 3,053 0 0 -
-
Tax Rate 2.41% 3.20% 1.87% -1.26% - - -
Total Cost 131,643 93,824 53,091 24,398 0 0 -
-
Net Worth 58,340 51,207 47,023 16,902 0 0 -
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 10,080 10,080 10,080 - - - -
Div Payout % 45.75% 63.63% 107.77% - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 58,340 51,207 47,023 16,902 0 0 -
NOSH 251,684 252,499 252,000 110,615 11,410 0 -
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 14.34% 14.45% 14.98% 11.12% 0.00% 0.00% -
ROE 37.76% 30.94% 19.89% 18.06% 0.00% 0.00% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 61.06 43.43 24.78 24.82 0.00 0.00 -
EPS 8.75 6.27 3.71 2.76 0.00 0.00 -
DPS 4.01 3.99 4.00 0.00 0.00 0.00 -
NAPS 0.2318 0.2028 0.1866 0.1528 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 110,615
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 19.83 14.15 8.06 3.54 0.00 0.00 -
EPS 2.84 2.04 1.21 0.39 0.00 0.00 -
DPS 1.30 1.30 1.30 0.00 0.00 0.00 -
NAPS 0.0753 0.0661 0.0607 0.0218 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 - - -
Price 2.51 1.97 1.68 1.66 0.00 0.00 -
P/RPS 4.11 4.54 6.78 6.69 0.00 0.00 -
P/EPS 28.67 31.40 45.26 60.14 0.00 0.00 -
EY 3.49 3.18 2.21 1.66 0.00 0.00 -
DY 1.60 2.03 2.38 0.00 0.00 0.00 -
P/NAPS 10.83 9.71 9.00 10.86 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 10/01/05 25/10/04 - - - - -
Price 2.81 2.15 0.00 0.00 0.00 0.00 -
P/RPS 4.60 4.95 0.00 0.00 0.00 0.00 -
P/EPS 32.10 34.27 0.00 0.00 0.00 0.00 -
EY 3.12 2.92 0.00 0.00 0.00 0.00 -
DY 1.43 1.86 0.00 0.00 0.00 0.00 -
P/NAPS 12.12 10.60 0.00 0.00 0.00 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