[REDTONE] QoQ TTM Result on 31-May-2004 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 206.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 173,880 153,674 109,666 62,444 27,451 0 0 -
PBT 25,917 22,575 16,365 9,531 3,015 0 0 -
Tax -892 -544 -523 -178 38 0 0 -
NP 25,025 22,031 15,842 9,353 3,053 0 0 -
-
NP to SH 25,025 22,031 15,842 9,353 3,053 0 0 -
-
Tax Rate 3.44% 2.41% 3.20% 1.87% -1.26% - - -
Total Cost 148,855 131,643 93,824 53,091 24,398 0 0 -
-
Net Worth 64,350 58,340 51,207 47,023 16,902 0 0 -
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 25,197 10,080 10,080 10,080 - - - -
Div Payout % 100.69% 45.75% 63.63% 107.77% - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 64,350 58,340 51,207 47,023 16,902 0 0 -
NOSH 251,958 251,684 252,499 252,000 110,615 11,410 0 -
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 14.39% 14.34% 14.45% 14.98% 11.12% 0.00% 0.00% -
ROE 38.89% 37.76% 30.94% 19.89% 18.06% 0.00% 0.00% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 69.01 61.06 43.43 24.78 24.82 0.00 0.00 -
EPS 9.93 8.75 6.27 3.71 2.76 0.00 0.00 -
DPS 10.00 4.01 3.99 4.00 0.00 0.00 0.00 -
NAPS 0.2554 0.2318 0.2028 0.1866 0.1528 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 252,000
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 22.44 19.83 14.15 8.06 3.54 0.00 0.00 -
EPS 3.23 2.84 2.04 1.21 0.39 0.00 0.00 -
DPS 3.25 1.30 1.30 1.30 0.00 0.00 0.00 -
NAPS 0.083 0.0753 0.0661 0.0607 0.0218 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 - - -
Price 2.42 2.51 1.97 1.68 1.66 0.00 0.00 -
P/RPS 3.51 4.11 4.54 6.78 6.69 0.00 0.00 -
P/EPS 24.37 28.67 31.40 45.26 60.14 0.00 0.00 -
EY 4.10 3.49 3.18 2.21 1.66 0.00 0.00 -
DY 4.13 1.60 2.03 2.38 0.00 0.00 0.00 -
P/NAPS 9.48 10.83 9.71 9.00 10.86 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 10/01/05 25/10/04 - - - - -
Price 2.44 2.81 2.15 0.00 0.00 0.00 0.00 -
P/RPS 3.54 4.60 4.95 0.00 0.00 0.00 0.00 -
P/EPS 24.57 32.10 34.27 0.00 0.00 0.00 0.00 -
EY 4.07 3.12 2.92 0.00 0.00 0.00 0.00 -
DY 4.10 1.43 1.86 0.00 0.00 0.00 0.00 -
P/NAPS 9.55 12.12 10.60 0.00 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