[REDTONE] QoQ TTM Result on 30-Nov-2006 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 6.7%
YoY- -54.79%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 115,963 107,519 111,053 114,230 125,636 139,228 153,578 -17.03%
PBT 9,229 8,513 7,128 7,877 7,804 12,062 17,032 -33.46%
Tax 468 468 466 213 337 8 -802 -
NP 9,697 8,981 7,594 8,090 8,141 12,070 16,230 -28.99%
-
NP to SH 10,689 10,525 9,211 9,178 8,602 12,070 16,230 -24.24%
-
Tax Rate -5.07% -5.50% -6.54% -2.70% -4.32% -0.07% 4.71% -
Total Cost 106,266 98,538 103,459 106,140 117,495 127,158 137,348 -15.68%
-
Net Worth 76,557 68,893 67,058 65,984 73,750 64,011 62,250 14.74%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 76,557 68,893 67,058 65,984 73,750 64,011 62,250 14.74%
NOSH 253,084 253,007 251,249 253,009 251,881 253,209 253,461 -0.09%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 8.36% 8.35% 6.84% 7.08% 6.48% 8.67% 10.57% -
ROE 13.96% 15.28% 13.74% 13.91% 11.66% 18.86% 26.07% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 45.82 42.50 44.20 45.15 49.88 54.99 60.59 -16.95%
EPS 4.22 4.16 3.67 3.63 3.42 4.77 6.40 -24.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3025 0.2723 0.2669 0.2608 0.2928 0.2528 0.2456 14.85%
Adjusted Per Share Value based on latest NOSH - 253,009
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 14.97 13.88 14.33 14.74 16.21 17.97 19.82 -17.02%
EPS 1.38 1.36 1.19 1.18 1.11 1.56 2.09 -24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0988 0.0889 0.0865 0.0852 0.0952 0.0826 0.0803 14.77%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.55 0.57 0.81 0.57 0.65 0.67 0.83 -
P/RPS 1.20 1.34 1.83 1.26 1.30 1.22 1.37 -8.43%
P/EPS 13.02 13.70 22.09 15.71 19.03 14.06 12.96 0.30%
EY 7.68 7.30 4.53 6.36 5.25 7.11 7.71 -0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.09 3.03 2.19 2.22 2.65 3.38 -33.73%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/10/07 31/07/07 23/04/07 22/01/07 30/10/06 26/07/06 25/04/06 -
Price 0.63 0.61 0.66 0.58 0.50 0.64 0.85 -
P/RPS 1.37 1.44 1.49 1.28 1.00 1.16 1.40 -1.42%
P/EPS 14.92 14.66 18.00 15.99 14.64 13.43 13.27 8.10%
EY 6.70 6.82 5.55 6.25 6.83 7.45 7.53 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.24 2.47 2.22 1.71 2.53 3.46 -28.70%

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