[REDTONE] YoY Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -84.34%
YoY- -138.51%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 112,320 88,569 81,190 81,050 124,746 109,738 153,578 -5.07%
PBT 440 -3,350 4,994 -4,942 10,217 7,396 17,032 -45.59%
Tax -1,317 -1,509 -200 -197 -16 -5 -802 8.60%
NP -877 -4,860 4,794 -5,140 10,201 7,390 16,230 -
-
NP to SH -432 -4,942 4,565 -3,956 10,272 9,546 16,230 -
-
Tax Rate 299.32% - 4.00% - 0.16% 0.07% 4.71% -
Total Cost 113,197 93,429 76,396 86,190 114,545 102,348 137,348 -3.16%
-
Net Worth 69,984 240,117 62,978 54,314 84,769 67,288 61,895 2.06%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 69,984 240,117 62,978 54,314 84,769 67,288 61,895 2.06%
NOSH 405,000 1,195,806 384,719 302,755 257,658 252,112 252,018 8.21%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin -0.78% -5.49% 5.91% -6.34% 8.18% 6.73% 10.57% -
ROE -0.62% -2.06% 7.25% -7.28% 12.12% 14.19% 26.22% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 27.73 7.41 21.10 26.77 48.42 43.53 60.94 -12.28%
EPS -0.11 -0.41 1.19 -1.31 3.99 3.79 6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1728 0.2008 0.1637 0.1794 0.329 0.2669 0.2456 -5.68%
Adjusted Per Share Value based on latest NOSH - 386,530
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 14.35 11.32 10.38 10.36 15.94 14.02 19.63 -5.08%
EPS -0.06 -0.63 0.58 -0.51 1.31 1.22 2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.3069 0.0805 0.0694 0.1083 0.086 0.0791 2.05%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.28 0.19 0.25 0.20 0.62 0.81 0.83 -
P/RPS 1.01 2.57 1.18 0.75 1.28 1.86 0.00 -
P/EPS -262.50 -45.97 21.07 -15.31 15.55 21.39 0.00 -
EY -0.38 -2.18 4.75 -6.53 6.43 4.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.95 1.53 1.11 1.88 3.03 0.00 -
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 24/04/12 26/04/11 30/04/10 30/04/09 29/04/08 23/04/07 25/04/06 -
Price 0.25 0.20 0.21 0.25 0.54 0.66 0.85 -
P/RPS 0.90 2.70 1.00 0.93 1.12 1.52 0.00 -
P/EPS -234.38 -48.39 17.70 -19.13 13.55 17.43 0.00 -
EY -0.43 -2.07 5.65 -5.23 7.38 5.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.00 1.28 1.39 1.64 2.47 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