[REDTONE] QoQ TTM Result on 31-May-2007 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- 14.27%
YoY- -12.8%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 118,775 118,384 115,963 107,519 111,053 114,230 125,636 -3.67%
PBT 10,629 9,952 9,229 8,513 7,128 7,877 7,804 22.89%
Tax 460 467 468 468 466 213 337 23.07%
NP 11,089 10,419 9,697 8,981 7,594 8,090 8,141 22.90%
-
NP to SH 11,069 10,937 10,689 10,525 9,211 9,178 8,602 18.32%
-
Tax Rate -4.33% -4.69% -5.07% -5.50% -6.54% -2.70% -4.32% -
Total Cost 107,686 107,965 106,266 98,538 103,459 106,140 117,495 -5.65%
-
Net Worth 84,905 80,854 76,557 68,893 67,058 65,984 73,750 9.85%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 84,905 80,854 76,557 68,893 67,058 65,984 73,750 9.85%
NOSH 258,072 254,821 253,084 253,007 251,249 253,009 251,881 1.63%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 9.34% 8.80% 8.36% 8.35% 6.84% 7.08% 6.48% -
ROE 13.04% 13.53% 13.96% 15.28% 13.74% 13.91% 11.66% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 46.02 46.46 45.82 42.50 44.20 45.15 49.88 -5.23%
EPS 4.29 4.29 4.22 4.16 3.67 3.63 3.42 16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.329 0.3173 0.3025 0.2723 0.2669 0.2608 0.2928 8.08%
Adjusted Per Share Value based on latest NOSH - 253,007
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 15.18 15.13 14.82 13.74 14.19 14.60 16.06 -3.69%
EPS 1.41 1.40 1.37 1.35 1.18 1.17 1.10 18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.1033 0.0978 0.088 0.0857 0.0843 0.0943 9.81%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.62 0.65 0.55 0.57 0.81 0.57 0.65 -
P/RPS 1.35 1.40 1.20 1.34 1.83 1.26 1.30 2.55%
P/EPS 14.46 15.14 13.02 13.70 22.09 15.71 19.03 -16.74%
EY 6.92 6.60 7.68 7.30 4.53 6.36 5.25 20.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.05 1.82 2.09 3.03 2.19 2.22 -10.49%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 31/01/08 31/10/07 31/07/07 23/04/07 22/01/07 30/10/06 -
Price 0.54 0.67 0.63 0.61 0.66 0.58 0.50 -
P/RPS 1.17 1.44 1.37 1.44 1.49 1.28 1.00 11.04%
P/EPS 12.59 15.61 14.92 14.66 18.00 15.99 14.64 -9.57%
EY 7.94 6.41 6.70 6.82 5.55 6.25 6.83 10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.11 2.08 2.24 2.47 2.22 1.71 -2.75%

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