[REDTONE] YoY Annualized Quarter Result on 29-Feb-2008 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 84.65%
YoY- 7.6%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
Revenue 88,569 81,190 81,050 124,746 109,738 153,578 168,297 -9.76%
PBT -3,350 4,994 -4,942 10,217 7,396 17,032 26,080 -
Tax -1,509 -200 -197 -16 -5 -802 -776 11.22%
NP -4,860 4,794 -5,140 10,201 7,390 16,230 25,304 -
-
NP to SH -4,942 4,565 -3,956 10,272 9,546 16,230 25,304 -
-
Tax Rate - 4.00% - 0.16% 0.07% 4.71% 2.98% -
Total Cost 93,429 76,396 86,190 114,545 102,348 137,348 142,993 -6.58%
-
Net Worth 240,117 62,978 54,314 84,769 67,288 61,895 58,420 25.38%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
Div - - - - - - 13,441 -
Div Payout % - - - - - - 53.12% -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
Net Worth 240,117 62,978 54,314 84,769 67,288 61,895 58,420 25.38%
NOSH 1,195,806 384,719 302,755 257,658 252,112 252,018 252,031 28.29%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
NP Margin -5.49% 5.91% -6.34% 8.18% 6.73% 10.57% 15.04% -
ROE -2.06% 7.25% -7.28% 12.12% 14.19% 26.22% 43.31% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
RPS 7.41 21.10 26.77 48.42 43.53 60.94 66.78 -29.65%
EPS -0.41 1.19 -1.31 3.99 3.79 6.44 10.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.33 -
NAPS 0.2008 0.1637 0.1794 0.329 0.2669 0.2456 0.2318 -2.27%
Adjusted Per Share Value based on latest NOSH - 258,072
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
RPS 11.32 10.38 10.36 15.94 14.02 19.63 21.51 -9.76%
EPS -0.63 0.58 -0.51 1.31 1.22 2.07 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.72 -
NAPS 0.3069 0.0805 0.0694 0.1083 0.086 0.0791 0.0747 25.37%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 30/11/04 -
Price 0.19 0.25 0.20 0.62 0.81 0.83 2.51 -
P/RPS 2.57 1.18 0.75 1.28 1.86 0.00 3.76 -5.90%
P/EPS -45.97 21.07 -15.31 15.55 21.39 0.00 25.00 -
EY -2.18 4.75 -6.53 6.43 4.67 0.00 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 0.95 1.53 1.11 1.88 3.03 0.00 10.83 -32.25%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
Date 26/04/11 30/04/10 30/04/09 29/04/08 23/04/07 25/04/06 10/01/05 -
Price 0.20 0.21 0.25 0.54 0.66 0.85 2.81 -
P/RPS 2.70 1.00 0.93 1.12 1.52 0.00 4.21 -6.86%
P/EPS -48.39 17.70 -19.13 13.55 17.43 0.00 27.99 -
EY -2.07 5.65 -5.23 7.38 5.74 0.00 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
P/NAPS 1.00 1.28 1.39 1.64 2.47 0.00 12.12 -32.91%

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