[REDTONE] YoY Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Revenue 109,738 153,578 168,297 94,446 4.72%
PBT 7,396 17,032 26,080 12,019 -13.88%
Tax -5 -802 -776 -1,535 -82.83%
NP 7,390 16,230 25,304 10,484 -10.20%
-
NP to SH 9,546 16,230 25,304 10,484 -2.84%
-
Tax Rate 0.07% 4.71% 2.98% 12.77% -
Total Cost 102,348 137,348 142,993 83,962 6.28%
-
Net Worth 67,288 61,895 58,420 895 277.90%
Dividend
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Div - - 13,441 - -
Div Payout % - - 53.12% - -
Equity
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Net Worth 67,288 61,895 58,420 895 277.90%
NOSH 252,112 252,018 252,031 11,410 159.25%
Ratio Analysis
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
NP Margin 6.73% 10.57% 15.04% 11.10% -
ROE 14.19% 26.22% 43.31% 1,170.44% -
Per Share
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
RPS 43.53 60.94 66.78 827.69 -59.60%
EPS 3.79 6.44 10.04 91.88 -62.51%
DPS 0.00 0.00 5.33 0.00 -
NAPS 0.2669 0.2456 0.2318 0.0785 45.73%
Adjusted Per Share Value based on latest NOSH - 11,410
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
RPS 14.02 19.63 21.51 12.07 4.71%
EPS 1.22 2.07 3.23 1.34 -2.84%
DPS 0.00 0.00 1.72 0.00 -
NAPS 0.086 0.0791 0.0747 0.0011 282.48%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Date 28/02/07 28/02/06 30/11/04 - -
Price 0.81 0.83 2.51 0.00 -
P/RPS 1.86 0.00 3.76 0.00 -
P/EPS 21.39 0.00 25.00 0.00 -
EY 4.67 0.00 4.00 0.00 -
DY 0.00 0.00 2.12 0.00 -
P/NAPS 3.03 0.00 10.83 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Date 23/04/07 25/04/06 10/01/05 07/01/04 -
Price 0.66 0.85 2.81 0.00 -
P/RPS 1.52 0.00 4.21 0.00 -
P/EPS 17.43 0.00 27.99 0.00 -
EY 5.74 0.00 3.57 0.00 -
DY 0.00 0.00 1.90 0.00 -
P/NAPS 2.47 0.00 12.12 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