[REDTONE] QoQ TTM Result on 30-Nov-2009 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 60.27%
YoY- 88.65%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 86,952 82,439 79,523 77,015 77,422 79,418 85,187 1.37%
PBT -5,929 -4,364 5,131 2,770 -427 -2,199 -17,379 -51.07%
Tax -892 -412 -4,644 -4,939 -4,965 -4,765 -937 -3.21%
NP -6,821 -4,776 487 -2,169 -5,392 -6,964 -18,316 -48.14%
-
NP to SH -7,144 -5,092 1,036 -1,514 -3,811 -5,355 -17,373 -44.61%
-
Tax Rate - - 90.51% 178.30% - - - -
Total Cost 93,773 87,215 79,036 79,184 82,814 86,382 103,503 -6.35%
-
Net Worth 82,556 86,159 63,168 69,855 66,870 62,333 69,343 12.29%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 82,556 86,159 63,168 69,855 66,870 62,333 69,343 12.29%
NOSH 391,818 399,812 385,882 384,878 383,870 367,749 386,530 0.90%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin -7.84% -5.79% 0.61% -2.82% -6.96% -8.77% -21.50% -
ROE -8.65% -5.91% 1.64% -2.17% -5.70% -8.59% -25.05% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 22.19 20.62 20.61 20.01 20.17 21.60 22.04 0.45%
EPS -1.82 -1.27 0.27 -0.39 -0.99 -1.46 -4.49 -45.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2107 0.2155 0.1637 0.1815 0.1742 0.1695 0.1794 11.28%
Adjusted Per Share Value based on latest NOSH - 384,878
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 11.11 10.54 10.16 9.84 9.89 10.15 10.89 1.33%
EPS -0.91 -0.65 0.13 -0.19 -0.49 -0.68 -2.22 -44.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1101 0.0807 0.0893 0.0855 0.0797 0.0886 12.30%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.20 0.17 0.25 0.32 0.23 0.22 0.20 -
P/RPS 0.90 0.82 1.21 1.60 1.14 1.02 0.91 -0.73%
P/EPS -10.97 -13.35 93.12 -81.35 -23.17 -15.11 -4.45 82.18%
EY -9.12 -7.49 1.07 -1.23 -4.32 -6.62 -22.47 -45.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 1.53 1.76 1.32 1.30 1.11 -9.83%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 30/07/10 30/04/10 21/01/10 26/10/09 31/07/09 30/04/09 -
Price 0.22 0.17 0.21 0.38 0.24 0.26 0.25 -
P/RPS 0.99 0.82 1.02 1.90 1.19 1.20 1.13 -8.41%
P/EPS -12.07 -13.35 78.22 -96.60 -24.17 -17.86 -5.56 67.42%
EY -8.29 -7.49 1.28 -1.04 -4.14 -5.60 -17.98 -40.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.79 1.28 2.09 1.38 1.53 1.39 -17.54%

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