[REDTONE] QoQ TTM Result on 30-Nov-2005 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -19.74%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 125,636 139,228 153,578 170,947 184,535 181,986 173,880 -19.43%
PBT 7,804 12,062 17,032 21,155 26,414 25,952 25,917 -54.97%
Tax 337 8 -802 -855 -1,122 -1,016 -892 -
NP 8,141 12,070 16,230 20,300 25,292 24,936 25,025 -52.60%
-
NP to SH 8,602 12,070 16,230 20,300 25,292 24,936 25,025 -50.83%
-
Tax Rate -4.32% -0.07% 4.71% 4.04% 4.25% 3.91% 3.44% -
Total Cost 117,495 127,158 137,348 150,647 159,243 157,050 148,855 -14.55%
-
Net Worth 73,750 64,011 62,250 63,681 62,132 55,722 64,350 9.48%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - 15,117 15,117 15,117 25,197 -
Div Payout % - - - 74.47% 59.77% 60.63% 100.69% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 73,750 64,011 62,250 63,681 62,132 55,722 64,350 9.48%
NOSH 251,881 253,209 253,461 250,617 251,548 252,479 251,958 -0.02%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 6.48% 8.67% 10.57% 11.88% 13.71% 13.70% 14.39% -
ROE 11.66% 18.86% 26.07% 31.88% 40.71% 44.75% 38.89% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 49.88 54.99 60.59 68.21 73.36 72.08 69.01 -19.41%
EPS 3.42 4.77 6.40 8.10 10.05 9.88 9.93 -50.77%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 10.00 -
NAPS 0.2928 0.2528 0.2456 0.2541 0.247 0.2207 0.2554 9.51%
Adjusted Per Share Value based on latest NOSH - 250,617
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 16.06 17.79 19.63 21.85 23.58 23.26 22.22 -19.41%
EPS 1.10 1.54 2.07 2.59 3.23 3.19 3.20 -50.83%
DPS 0.00 0.00 0.00 1.93 1.93 1.93 3.22 -
NAPS 0.0943 0.0818 0.0796 0.0814 0.0794 0.0712 0.0822 9.55%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.65 0.67 0.83 1.73 2.37 2.23 2.42 -
P/RPS 1.30 1.22 1.37 2.54 3.23 3.09 3.51 -48.33%
P/EPS 19.03 14.06 12.96 21.36 23.57 22.58 24.37 -15.16%
EY 5.25 7.11 7.71 4.68 4.24 4.43 4.10 17.86%
DY 0.00 0.00 0.00 3.47 2.53 2.69 4.13 -
P/NAPS 2.22 2.65 3.38 6.81 9.60 10.10 9.48 -61.90%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 26/07/06 25/04/06 23/01/06 17/10/05 07/07/05 28/04/05 -
Price 0.50 0.64 0.85 0.79 2.17 2.44 2.44 -
P/RPS 1.00 1.16 1.40 1.16 2.96 3.39 3.54 -56.84%
P/EPS 14.64 13.43 13.27 9.75 21.58 24.71 24.57 -29.12%
EY 6.83 7.45 7.53 10.25 4.63 4.05 4.07 41.08%
DY 0.00 0.00 0.00 7.59 2.76 2.46 4.10 -
P/NAPS 1.71 2.53 3.46 3.11 8.79 11.06 9.55 -68.13%

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