[REDTONE] QoQ TTM Result on 31-Aug-2005 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
17-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 1.43%
YoY- 59.65%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 139,228 153,578 170,947 184,535 181,986 173,880 153,674 -6.37%
PBT 12,062 17,032 21,155 26,414 25,952 25,917 22,575 -34.17%
Tax 8 -802 -855 -1,122 -1,016 -892 -544 -
NP 12,070 16,230 20,300 25,292 24,936 25,025 22,031 -33.06%
-
NP to SH 12,070 16,230 20,300 25,292 24,936 25,025 22,031 -33.06%
-
Tax Rate -0.07% 4.71% 4.04% 4.25% 3.91% 3.44% 2.41% -
Total Cost 127,158 137,348 150,647 159,243 157,050 148,855 131,643 -2.28%
-
Net Worth 64,011 62,250 63,681 62,132 55,722 64,350 58,340 6.38%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - 15,117 15,117 15,117 25,197 10,080 -
Div Payout % - - 74.47% 59.77% 60.63% 100.69% 45.75% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 64,011 62,250 63,681 62,132 55,722 64,350 58,340 6.38%
NOSH 253,209 253,461 250,617 251,548 252,479 251,958 251,684 0.40%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 8.67% 10.57% 11.88% 13.71% 13.70% 14.39% 14.34% -
ROE 18.86% 26.07% 31.88% 40.71% 44.75% 38.89% 37.76% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 54.99 60.59 68.21 73.36 72.08 69.01 61.06 -6.74%
EPS 4.77 6.40 8.10 10.05 9.88 9.93 8.75 -33.29%
DPS 0.00 0.00 6.00 6.00 6.00 10.00 4.01 -
NAPS 0.2528 0.2456 0.2541 0.247 0.2207 0.2554 0.2318 5.95%
Adjusted Per Share Value based on latest NOSH - 251,548
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 17.97 19.82 22.06 23.82 23.49 22.44 19.83 -6.36%
EPS 1.56 2.09 2.62 3.26 3.22 3.23 2.84 -32.95%
DPS 0.00 0.00 1.95 1.95 1.95 3.25 1.30 -
NAPS 0.0826 0.0803 0.0822 0.0802 0.0719 0.083 0.0753 6.36%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.67 0.83 1.73 2.37 2.23 2.42 2.51 -
P/RPS 1.22 1.37 2.54 3.23 3.09 3.51 4.11 -55.53%
P/EPS 14.06 12.96 21.36 23.57 22.58 24.37 28.67 -37.83%
EY 7.11 7.71 4.68 4.24 4.43 4.10 3.49 60.77%
DY 0.00 0.00 3.47 2.53 2.69 4.13 1.60 -
P/NAPS 2.65 3.38 6.81 9.60 10.10 9.48 10.83 -60.91%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 26/07/06 25/04/06 23/01/06 17/10/05 07/07/05 28/04/05 10/01/05 -
Price 0.64 0.85 0.79 2.17 2.44 2.44 2.81 -
P/RPS 1.16 1.40 1.16 2.96 3.39 3.54 4.60 -60.11%
P/EPS 13.43 13.27 9.75 21.58 24.71 24.57 32.10 -44.09%
EY 7.45 7.53 10.25 4.63 4.05 4.07 3.12 78.74%
DY 0.00 0.00 7.59 2.76 2.46 4.10 1.43 -
P/NAPS 2.53 3.46 3.11 8.79 11.06 9.55 12.12 -64.84%

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