[REDTONE] QoQ TTM Result on 30-Nov-2010 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -34.9%
YoY- -536.53%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 90,253 89,462 87,973 87,308 86,952 82,439 79,523 8.77%
PBT -10,399 -10,145 -10,624 -8,803 -5,929 -4,364 5,131 -
Tax -1,121 -1,368 -1,393 -1,314 -892 -412 -4,644 -61.13%
NP -11,520 -11,513 -12,017 -10,117 -6,821 -4,776 487 -
-
NP to SH -11,526 -11,719 -12,221 -9,637 -7,144 -5,092 1,036 -
-
Tax Rate - - - - - - 90.51% -
Total Cost 101,773 100,975 99,990 97,425 93,773 87,215 79,036 18.30%
-
Net Worth 74,718 80,665 80,654 82,609 82,556 86,159 63,168 11.81%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 74,718 80,665 80,654 82,609 82,556 86,159 63,168 11.81%
NOSH 418,125 437,923 401,666 398,695 391,818 399,812 385,882 5.48%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin -12.76% -12.87% -13.66% -11.59% -7.84% -5.79% 0.61% -
ROE -15.43% -14.53% -15.15% -11.67% -8.65% -5.91% 1.64% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 21.59 20.43 21.90 21.90 22.19 20.62 20.61 3.13%
EPS -2.76 -2.68 -3.04 -2.42 -1.82 -1.27 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1787 0.1842 0.2008 0.2072 0.2107 0.2155 0.1637 6.00%
Adjusted Per Share Value based on latest NOSH - 398,695
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 11.53 11.43 11.24 11.16 11.11 10.54 10.16 8.77%
EPS -1.47 -1.50 -1.56 -1.23 -0.91 -0.65 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.1031 0.1031 0.1056 0.1055 0.1101 0.0807 11.84%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.17 0.20 0.19 0.19 0.20 0.17 0.25 -
P/RPS 0.79 0.98 0.87 0.87 0.90 0.82 1.21 -24.68%
P/EPS -6.17 -7.47 -6.24 -7.86 -10.97 -13.35 93.12 -
EY -16.22 -13.38 -16.01 -12.72 -9.12 -7.49 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 0.95 0.92 0.95 0.79 1.53 -27.15%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 31/10/11 28/07/11 26/04/11 26/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.28 0.19 0.20 0.19 0.22 0.17 0.21 -
P/RPS 1.30 0.93 0.91 0.87 0.99 0.82 1.02 17.49%
P/EPS -10.16 -7.10 -6.57 -7.86 -12.07 -13.35 78.22 -
EY -9.84 -14.08 -15.21 -12.72 -8.29 -7.49 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.03 1.00 0.92 1.04 0.79 1.28 14.54%

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