[REDTONE] QoQ TTM Result on 31-May-2005 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
07-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- -0.36%
YoY- 166.61%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 153,578 170,947 184,535 181,986 173,880 153,674 109,666 25.24%
PBT 17,032 21,155 26,414 25,952 25,917 22,575 16,365 2.70%
Tax -802 -855 -1,122 -1,016 -892 -544 -523 33.08%
NP 16,230 20,300 25,292 24,936 25,025 22,031 15,842 1.63%
-
NP to SH 16,230 20,300 25,292 24,936 25,025 22,031 15,842 1.63%
-
Tax Rate 4.71% 4.04% 4.25% 3.91% 3.44% 2.41% 3.20% -
Total Cost 137,348 150,647 159,243 157,050 148,855 131,643 93,824 29.01%
-
Net Worth 62,250 63,681 62,132 55,722 64,350 58,340 51,207 13.94%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - 15,117 15,117 15,117 25,197 10,080 10,080 -
Div Payout % - 74.47% 59.77% 60.63% 100.69% 45.75% 63.63% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 62,250 63,681 62,132 55,722 64,350 58,340 51,207 13.94%
NOSH 253,461 250,617 251,548 252,479 251,958 251,684 252,499 0.25%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 10.57% 11.88% 13.71% 13.70% 14.39% 14.34% 14.45% -
ROE 26.07% 31.88% 40.71% 44.75% 38.89% 37.76% 30.94% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 60.59 68.21 73.36 72.08 69.01 61.06 43.43 24.93%
EPS 6.40 8.10 10.05 9.88 9.93 8.75 6.27 1.38%
DPS 0.00 6.00 6.00 6.00 10.00 4.01 3.99 -
NAPS 0.2456 0.2541 0.247 0.2207 0.2554 0.2318 0.2028 13.65%
Adjusted Per Share Value based on latest NOSH - 252,479
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 19.63 21.85 23.58 23.26 22.22 19.64 14.02 25.23%
EPS 2.07 2.59 3.23 3.19 3.20 2.82 2.02 1.64%
DPS 0.00 1.93 1.93 1.93 3.22 1.29 1.29 -
NAPS 0.0796 0.0814 0.0794 0.0712 0.0822 0.0746 0.0654 14.03%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.83 1.73 2.37 2.23 2.42 2.51 1.97 -
P/RPS 1.37 2.54 3.23 3.09 3.51 4.11 4.54 -55.10%
P/EPS 12.96 21.36 23.57 22.58 24.37 28.67 31.40 -44.65%
EY 7.71 4.68 4.24 4.43 4.10 3.49 3.18 80.76%
DY 0.00 3.47 2.53 2.69 4.13 1.60 2.03 -
P/NAPS 3.38 6.81 9.60 10.10 9.48 10.83 9.71 -50.61%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 25/04/06 23/01/06 17/10/05 07/07/05 28/04/05 10/01/05 25/10/04 -
Price 0.85 0.79 2.17 2.44 2.44 2.81 2.15 -
P/RPS 1.40 1.16 2.96 3.39 3.54 4.60 4.95 -57.01%
P/EPS 13.27 9.75 21.58 24.71 24.57 32.10 34.27 -46.96%
EY 7.53 10.25 4.63 4.05 4.07 3.12 2.92 88.37%
DY 0.00 7.59 2.76 2.46 4.10 1.43 1.86 -
P/NAPS 3.46 3.11 8.79 11.06 9.55 12.12 10.60 -52.68%

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