[REDTONE] QoQ TTM Result on 29-Feb-2008 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 1.21%
YoY- 20.17%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 94,907 98,391 111,665 118,775 118,384 115,963 107,519 -7.96%
PBT -13,079 -9,456 -7,267 10,629 9,952 9,229 8,513 -
Tax -471 -543 -795 460 467 468 468 -
NP -13,550 -9,999 -8,062 11,089 10,419 9,697 8,981 -
-
NP to SH -13,337 -9,764 -6,702 11,069 10,937 10,689 10,525 -
-
Tax Rate - - - -4.33% -4.69% -5.07% -5.50% -
Total Cost 108,457 108,390 119,727 107,686 107,965 106,266 98,538 6.58%
-
Net Worth 50,170 69,409 71,024 84,905 80,854 76,557 68,893 -19.01%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 50,170 69,409 71,024 84,905 80,854 76,557 68,893 -19.01%
NOSH 266,296 252,857 257,710 258,072 254,821 253,084 253,007 3.46%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin -14.28% -10.16% -7.22% 9.34% 8.80% 8.36% 8.35% -
ROE -26.58% -14.07% -9.44% 13.04% 13.53% 13.96% 15.28% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 35.64 38.91 43.33 46.02 46.46 45.82 42.50 -11.04%
EPS -5.01 -3.86 -2.60 4.29 4.29 4.22 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1884 0.2745 0.2756 0.329 0.3173 0.3025 0.2723 -21.72%
Adjusted Per Share Value based on latest NOSH - 258,072
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 12.25 12.70 14.41 15.33 15.28 14.97 13.88 -7.96%
EPS -1.72 -1.26 -0.86 1.43 1.41 1.38 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0896 0.0917 0.1096 0.1043 0.0988 0.0889 -19.04%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.19 0.45 0.49 0.62 0.65 0.55 0.57 -
P/RPS 0.53 1.16 1.13 1.35 1.40 1.20 1.34 -46.02%
P/EPS -3.79 -11.65 -18.84 14.46 15.14 13.02 13.70 -
EY -26.36 -8.58 -5.31 6.92 6.60 7.68 7.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.64 1.78 1.88 2.05 1.82 2.09 -38.33%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 23/01/09 30/10/08 31/07/08 29/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.20 0.28 0.46 0.54 0.67 0.63 0.61 -
P/RPS 0.56 0.72 1.06 1.17 1.44 1.37 1.44 -46.62%
P/EPS -3.99 -7.25 -17.69 12.59 15.61 14.92 14.66 -
EY -25.04 -13.79 -5.65 7.94 6.41 6.70 6.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.02 1.67 1.64 2.11 2.08 2.24 -39.19%

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