[REDTONE] QoQ TTM Result on 30-Nov-2007 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 2.32%
YoY- 19.17%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 98,391 111,665 118,775 118,384 115,963 107,519 111,053 -7.71%
PBT -9,456 -7,267 10,629 9,952 9,229 8,513 7,128 -
Tax -543 -795 460 467 468 468 466 -
NP -9,999 -8,062 11,089 10,419 9,697 8,981 7,594 -
-
NP to SH -9,764 -6,702 11,069 10,937 10,689 10,525 9,211 -
-
Tax Rate - - -4.33% -4.69% -5.07% -5.50% -6.54% -
Total Cost 108,390 119,727 107,686 107,965 106,266 98,538 103,459 3.13%
-
Net Worth 69,409 71,024 84,905 80,854 76,557 68,893 67,058 2.31%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 69,409 71,024 84,905 80,854 76,557 68,893 67,058 2.31%
NOSH 252,857 257,710 258,072 254,821 253,084 253,007 251,249 0.42%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin -10.16% -7.22% 9.34% 8.80% 8.36% 8.35% 6.84% -
ROE -14.07% -9.44% 13.04% 13.53% 13.96% 15.28% 13.74% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 38.91 43.33 46.02 46.46 45.82 42.50 44.20 -8.11%
EPS -3.86 -2.60 4.29 4.29 4.22 4.16 3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.2756 0.329 0.3173 0.3025 0.2723 0.2669 1.88%
Adjusted Per Share Value based on latest NOSH - 254,821
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 12.70 14.41 15.33 15.28 14.97 13.88 14.33 -7.70%
EPS -1.26 -0.86 1.43 1.41 1.38 1.36 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0896 0.0917 0.1096 0.1043 0.0988 0.0889 0.0865 2.36%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.45 0.49 0.62 0.65 0.55 0.57 0.81 -
P/RPS 1.16 1.13 1.35 1.40 1.20 1.34 1.83 -26.10%
P/EPS -11.65 -18.84 14.46 15.14 13.02 13.70 22.09 -
EY -8.58 -5.31 6.92 6.60 7.68 7.30 4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.78 1.88 2.05 1.82 2.09 3.03 -33.46%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 30/10/08 31/07/08 29/04/08 31/01/08 31/10/07 31/07/07 23/04/07 -
Price 0.28 0.46 0.54 0.67 0.63 0.61 0.66 -
P/RPS 0.72 1.06 1.17 1.44 1.37 1.44 1.49 -38.28%
P/EPS -7.25 -17.69 12.59 15.61 14.92 14.66 18.00 -
EY -13.79 -5.65 7.94 6.41 6.70 6.82 5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.67 1.64 2.11 2.08 2.24 2.47 -44.39%

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