[REDTONE] QoQ TTM Result on 31-May-2006 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- -25.63%
YoY- -51.6%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 111,053 114,230 125,636 139,228 153,578 170,947 184,535 -28.78%
PBT 7,128 7,877 7,804 12,062 17,032 21,155 26,414 -58.34%
Tax 466 213 337 8 -802 -855 -1,122 -
NP 7,594 8,090 8,141 12,070 16,230 20,300 25,292 -55.25%
-
NP to SH 9,211 9,178 8,602 12,070 16,230 20,300 25,292 -49.09%
-
Tax Rate -6.54% -2.70% -4.32% -0.07% 4.71% 4.04% 4.25% -
Total Cost 103,459 106,140 117,495 127,158 137,348 150,647 159,243 -25.04%
-
Net Worth 67,058 65,984 73,750 64,011 62,250 63,681 62,132 5.23%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - 15,117 15,117 -
Div Payout % - - - - - 74.47% 59.77% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 67,058 65,984 73,750 64,011 62,250 63,681 62,132 5.23%
NOSH 251,249 253,009 251,881 253,209 253,461 250,617 251,548 -0.07%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 6.84% 7.08% 6.48% 8.67% 10.57% 11.88% 13.71% -
ROE 13.74% 13.91% 11.66% 18.86% 26.07% 31.88% 40.71% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 44.20 45.15 49.88 54.99 60.59 68.21 73.36 -28.73%
EPS 3.67 3.63 3.42 4.77 6.40 8.10 10.05 -49.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 0.2669 0.2608 0.2928 0.2528 0.2456 0.2541 0.247 5.31%
Adjusted Per Share Value based on latest NOSH - 253,209
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 14.19 14.60 16.06 17.79 19.63 21.85 23.58 -28.78%
EPS 1.18 1.17 1.10 1.54 2.07 2.59 3.23 -48.99%
DPS 0.00 0.00 0.00 0.00 0.00 1.93 1.93 -
NAPS 0.0857 0.0843 0.0943 0.0818 0.0796 0.0814 0.0794 5.23%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.81 0.57 0.65 0.67 0.83 1.73 2.37 -
P/RPS 1.83 1.26 1.30 1.22 1.37 2.54 3.23 -31.60%
P/EPS 22.09 15.71 19.03 14.06 12.96 21.36 23.57 -4.24%
EY 4.53 6.36 5.25 7.11 7.71 4.68 4.24 4.52%
DY 0.00 0.00 0.00 0.00 0.00 3.47 2.53 -
P/NAPS 3.03 2.19 2.22 2.65 3.38 6.81 9.60 -53.74%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 23/04/07 22/01/07 30/10/06 26/07/06 25/04/06 23/01/06 17/10/05 -
Price 0.66 0.58 0.50 0.64 0.85 0.79 2.17 -
P/RPS 1.49 1.28 1.00 1.16 1.40 1.16 2.96 -36.80%
P/EPS 18.00 15.99 14.64 13.43 13.27 9.75 21.58 -11.41%
EY 5.55 6.25 6.83 7.45 7.53 10.25 4.63 12.88%
DY 0.00 0.00 0.00 0.00 0.00 7.59 2.76 -
P/NAPS 2.47 2.22 1.71 2.53 3.46 3.11 8.79 -57.19%

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