[REDTONE] QoQ TTM Result on 30-Nov-2004 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
10-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- 39.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 184,535 181,986 173,880 153,674 109,666 62,444 27,451 254.95%
PBT 26,414 25,952 25,917 22,575 16,365 9,531 3,015 323.29%
Tax -1,122 -1,016 -892 -544 -523 -178 38 -
NP 25,292 24,936 25,025 22,031 15,842 9,353 3,053 307.84%
-
NP to SH 25,292 24,936 25,025 22,031 15,842 9,353 3,053 307.84%
-
Tax Rate 4.25% 3.91% 3.44% 2.41% 3.20% 1.87% -1.26% -
Total Cost 159,243 157,050 148,855 131,643 93,824 53,091 24,398 248.05%
-
Net Worth 62,132 55,722 64,350 58,340 51,207 47,023 16,902 137.62%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 15,117 15,117 25,197 10,080 10,080 10,080 - -
Div Payout % 59.77% 60.63% 100.69% 45.75% 63.63% 107.77% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 62,132 55,722 64,350 58,340 51,207 47,023 16,902 137.62%
NOSH 251,548 252,479 251,958 251,684 252,499 252,000 110,615 72.67%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 13.71% 13.70% 14.39% 14.34% 14.45% 14.98% 11.12% -
ROE 40.71% 44.75% 38.89% 37.76% 30.94% 19.89% 18.06% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 73.36 72.08 69.01 61.06 43.43 24.78 24.82 105.54%
EPS 10.05 9.88 9.93 8.75 6.27 3.71 2.76 136.12%
DPS 6.00 6.00 10.00 4.01 3.99 4.00 0.00 -
NAPS 0.247 0.2207 0.2554 0.2318 0.2028 0.1866 0.1528 37.61%
Adjusted Per Share Value based on latest NOSH - 251,684
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 23.82 23.49 22.44 19.83 14.15 8.06 3.54 255.18%
EPS 3.26 3.22 3.23 2.84 2.04 1.21 0.39 310.28%
DPS 1.95 1.95 3.25 1.30 1.30 1.30 0.00 -
NAPS 0.0802 0.0719 0.083 0.0753 0.0661 0.0607 0.0218 137.74%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 2.37 2.23 2.42 2.51 1.97 1.68 1.66 -
P/RPS 3.23 3.09 3.51 4.11 4.54 6.78 6.69 -38.37%
P/EPS 23.57 22.58 24.37 28.67 31.40 45.26 60.14 -46.35%
EY 4.24 4.43 4.10 3.49 3.18 2.21 1.66 86.53%
DY 2.53 2.69 4.13 1.60 2.03 2.38 0.00 -
P/NAPS 9.60 10.10 9.48 10.83 9.71 9.00 10.86 -7.87%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 17/10/05 07/07/05 28/04/05 10/01/05 25/10/04 - - -
Price 2.17 2.44 2.44 2.81 2.15 0.00 0.00 -
P/RPS 2.96 3.39 3.54 4.60 4.95 0.00 0.00 -
P/EPS 21.58 24.71 24.57 32.10 34.27 0.00 0.00 -
EY 4.63 4.05 4.07 3.12 2.92 0.00 0.00 -
DY 2.76 2.46 4.10 1.43 1.86 0.00 0.00 -
P/NAPS 8.79 11.06 9.55 12.12 10.60 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