[REDTONE] QoQ TTM Result on 31-Aug-2004 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 69.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 181,986 173,880 153,674 109,666 62,444 27,451 0 -
PBT 25,952 25,917 22,575 16,365 9,531 3,015 0 -
Tax -1,016 -892 -544 -523 -178 38 0 -
NP 24,936 25,025 22,031 15,842 9,353 3,053 0 -
-
NP to SH 24,936 25,025 22,031 15,842 9,353 3,053 0 -
-
Tax Rate 3.91% 3.44% 2.41% 3.20% 1.87% -1.26% - -
Total Cost 157,050 148,855 131,643 93,824 53,091 24,398 0 -
-
Net Worth 55,722 64,350 58,340 51,207 47,023 16,902 0 -
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 15,117 25,197 10,080 10,080 10,080 - - -
Div Payout % 60.63% 100.69% 45.75% 63.63% 107.77% - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 55,722 64,350 58,340 51,207 47,023 16,902 0 -
NOSH 252,479 251,958 251,684 252,499 252,000 110,615 11,410 686.69%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 13.70% 14.39% 14.34% 14.45% 14.98% 11.12% 0.00% -
ROE 44.75% 38.89% 37.76% 30.94% 19.89% 18.06% 0.00% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 72.08 69.01 61.06 43.43 24.78 24.82 0.00 -
EPS 9.88 9.93 8.75 6.27 3.71 2.76 0.00 -
DPS 6.00 10.00 4.01 3.99 4.00 0.00 0.00 -
NAPS 0.2207 0.2554 0.2318 0.2028 0.1866 0.1528 0.00 -
Adjusted Per Share Value based on latest NOSH - 252,499
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 23.49 22.44 19.83 14.15 8.06 3.54 0.00 -
EPS 3.22 3.23 2.84 2.04 1.21 0.39 0.00 -
DPS 1.95 3.25 1.30 1.30 1.30 0.00 0.00 -
NAPS 0.0719 0.083 0.0753 0.0661 0.0607 0.0218 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 - -
Price 2.23 2.42 2.51 1.97 1.68 1.66 0.00 -
P/RPS 3.09 3.51 4.11 4.54 6.78 6.69 0.00 -
P/EPS 22.58 24.37 28.67 31.40 45.26 60.14 0.00 -
EY 4.43 4.10 3.49 3.18 2.21 1.66 0.00 -
DY 2.69 4.13 1.60 2.03 2.38 0.00 0.00 -
P/NAPS 10.10 9.48 10.83 9.71 9.00 10.86 0.00 -
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 07/07/05 28/04/05 10/01/05 25/10/04 - - - -
Price 2.44 2.44 2.81 2.15 0.00 0.00 0.00 -
P/RPS 3.39 3.54 4.60 4.95 0.00 0.00 0.00 -
P/EPS 24.71 24.57 32.10 34.27 0.00 0.00 0.00 -
EY 4.05 4.07 3.12 2.92 0.00 0.00 0.00 -
DY 2.46 4.10 1.43 1.86 0.00 0.00 0.00 -
P/NAPS 11.06 9.55 12.12 10.60 0.00 0.00 0.00 -

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