[REDTONE] YoY Annual (Unaudited) 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
YoY- 64.07%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/09 31/05/08 31/05/07 31/05/06 28/02/05 CAGR
Revenue 79,418 109,999 105,829 105,829 182,327 173,880 -17.74%
PBT -2,307 -6,034 2,585 2,585 18,613 25,917 -
Tax -4,643 -971 2,330 2,330 -332 -891 85.89%
NP -6,950 -7,005 4,915 4,915 18,281 25,026 -
-
NP to SH -5,983 -6,799 5,562 5,562 18,281 25,026 -
-
Tax Rate - - -90.14% -90.14% 1.78% 3.44% -
Total Cost 86,368 117,004 100,914 100,914 164,046 148,854 -13.99%
-
Net Worth 52,652 70,266 70,586 70,586 63,743 64,366 -4.39%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 28/02/05 CAGR
Div - - - - - 25,202 -
Div Payout % - - - - - 100.70% -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 28/02/05 CAGR
Net Worth 52,652 70,266 70,586 70,586 63,743 64,366 -4.39%
NOSH 311,000 254,866 252,818 252,818 252,151 252,024 5.05%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 28/02/05 CAGR
NP Margin -8.75% -6.37% 4.64% 4.64% 10.03% 14.39% -
ROE -11.36% -9.68% 7.88% 7.88% 28.68% 38.88% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 28/02/05 CAGR
RPS 25.54 43.16 41.86 41.86 72.31 68.99 -21.69%
EPS -1.90 -2.70 2.20 2.20 7.25 9.93 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.1693 0.2757 0.2792 0.2792 0.2528 0.2554 -8.99%
Adjusted Per Share Value based on latest NOSH - 253,007
31/05/09 31/05/08 31/05/07 31/05/06 28/02/05 CAGR
RPS 10.25 14.20 13.66 13.66 23.53 22.44 -17.74%
EPS -0.77 -0.88 0.72 0.72 2.36 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 3.25 -
NAPS 0.068 0.0907 0.0911 0.0911 0.0823 0.0831 -4.38%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 28/02/05 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/07 31/05/06 28/02/05 -
Price 0.22 0.49 0.57 0.57 0.67 2.42 -
P/RPS 0.86 1.14 1.36 1.36 0.00 3.51 -
P/EPS -11.44 -18.37 25.91 25.91 0.00 24.37 -
EY -8.74 -5.44 3.86 3.86 0.00 4.10 -
DY 0.00 0.00 0.00 0.00 0.00 4.13 -
P/NAPS 1.30 1.78 2.04 2.04 2.31 9.48 -12.63%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 28/02/05 CAGR
Date 31/07/09 31/07/08 31/01/08 31/01/08 26/07/06 28/04/05 -
Price 0.26 0.46 0.67 0.67 0.64 2.44 -
P/RPS 1.02 1.07 1.60 1.60 0.00 3.54 -
P/EPS -13.51 -17.24 30.45 30.45 0.00 24.57 -
EY -7.40 -5.80 3.28 3.28 0.00 4.07 -
DY 0.00 0.00 0.00 0.00 0.00 4.10 -
P/NAPS 1.54 1.67 2.40 2.40 2.20 9.55 -8.04%

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