[REDTONE] YoY Annualized Quarter Result on 30-Nov-2007 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- -48.64%
YoY- -45.99%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
Revenue 90,944 81,206 86,012 59,764 110,386 170,732 164,386 -11.15%
PBT -1,830 7,046 -2,286 4,795 8,124 25,784 19,730 -
Tax -1,742 64 -194 706 0 -1,338 -726 19.11%
NP -3,572 7,110 -2,480 5,501 8,124 24,446 19,004 -
-
NP to SH -3,558 5,536 -2,146 5,563 10,300 24,446 19,004 -
-
Tax Rate - -0.91% - -14.72% 0.00% 5.19% 3.68% -
Total Cost 94,516 74,096 88,492 54,263 102,262 146,286 145,382 -8.24%
-
Net Worth 160,264 69,776 49,305 69,701 65,839 62,249 63,987 20.14%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
Net Worth 160,264 69,776 49,305 69,701 65,839 62,249 63,987 20.14%
NOSH 773,478 384,444 261,707 252,818 252,450 252,020 251,819 25.14%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
NP Margin -3.93% 8.76% -2.88% 9.20% 7.36% 14.32% 11.56% -
ROE -2.22% 7.93% -4.35% 7.98% 15.64% 39.27% 29.70% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
RPS 11.76 21.12 32.87 23.64 43.73 67.75 65.28 -29.00%
EPS -0.46 1.44 -0.82 2.20 4.08 9.70 7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2072 0.1815 0.1884 0.2757 0.2608 0.247 0.2541 -3.99%
Adjusted Per Share Value based on latest NOSH - 254,821
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
RPS 11.74 10.48 11.10 7.71 14.25 22.03 21.22 -11.15%
EPS -0.46 0.71 -0.28 0.72 1.33 3.15 2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2068 0.0901 0.0636 0.09 0.085 0.0803 0.0826 20.13%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/08/05 30/11/05 -
Price 0.19 0.32 0.19 0.65 0.57 2.37 1.73 -
P/RPS 1.62 1.51 0.58 2.75 1.30 3.50 0.00 -
P/EPS -41.30 22.22 -23.17 29.54 13.97 24.43 0.00 -
EY -2.42 4.50 -4.32 3.39 7.16 4.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.76 1.01 2.36 2.19 9.60 0.00 -
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
Date 26/01/11 21/01/10 23/01/09 31/01/08 22/01/07 17/10/05 23/01/06 -
Price 0.19 0.38 0.20 0.67 0.58 2.17 0.79 -
P/RPS 1.62 1.80 0.61 2.83 1.33 3.20 0.00 -
P/EPS -41.30 26.39 -24.39 30.45 14.22 22.37 0.00 -
EY -2.42 3.79 -4.10 3.28 7.03 4.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.09 1.06 2.43 2.22 8.79 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