[REDTONE] YoY Annualized Quarter Result on 31-Aug-2007 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 2.92%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Revenue 95,648 77,596 85,580 148,476 114,700 172,396 139,972 -5.90%
PBT -1,740 4,520 -2,568 11,196 8,332 26,204 26,064 -
Tax -1,712 208 1,008 0 0 -1,360 -864 11.55%
NP -3,452 4,728 -1,560 11,196 8,332 24,844 25,200 -
-
NP to SH -3,448 4,760 -1,416 10,832 10,176 24,844 25,200 -
-
Tax Rate - -4.60% - 0.00% 0.00% 5.19% 3.31% -
Total Cost 99,100 72,868 87,140 137,280 106,368 147,552 114,772 -2.31%
-
Net Worth 82,556 66,870 69,409 76,557 73,750 55,722 47,023 9.41%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Div - - - - - - 40,320 -
Div Payout % - - - - - - 160.00% -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Net Worth 82,556 66,870 69,409 76,557 73,750 55,722 47,023 9.41%
NOSH 391,818 383,870 252,857 253,084 251,881 252,479 252,000 7.31%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 31/05/04 CAGR
NP Margin -3.61% 6.09% -1.82% 7.54% 7.26% 14.41% 18.00% -
ROE -4.18% 7.12% -2.04% 14.15% 13.80% 44.59% 53.59% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 31/05/04 CAGR
RPS 24.41 20.21 33.85 58.67 45.54 68.28 55.54 -12.31%
EPS -0.88 1.24 -0.56 4.28 4.04 9.84 10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 16.00 -
NAPS 0.2107 0.1742 0.2745 0.3025 0.2928 0.2207 0.1866 1.96%
Adjusted Per Share Value based on latest NOSH - 253,084
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 31/05/04 CAGR
RPS 12.34 10.01 11.04 19.16 14.80 22.25 18.06 -5.90%
EPS -0.44 0.61 -0.18 1.40 1.31 3.21 3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.20 -
NAPS 0.1065 0.0863 0.0896 0.0988 0.0952 0.0719 0.0607 9.40%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 31/05/05 31/05/04 -
Price 0.20 0.23 0.45 0.55 0.65 2.23 1.68 -
P/RPS 0.82 1.14 1.33 0.94 1.43 0.00 3.02 -18.81%
P/EPS -22.73 18.55 -80.36 12.85 16.09 0.00 16.80 -
EY -4.40 5.39 -1.24 7.78 6.22 0.00 5.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.52 -
P/NAPS 0.95 1.32 1.64 1.82 2.22 0.00 9.00 -30.19%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Date 29/10/10 26/10/09 30/10/08 31/10/07 30/10/06 07/07/05 26/07/04 -
Price 0.22 0.24 0.28 0.63 0.50 2.44 1.92 -
P/RPS 0.90 1.19 0.83 1.07 1.10 0.00 3.46 -19.36%
P/EPS -25.00 19.35 -50.00 14.72 12.38 0.00 19.20 -
EY -4.00 5.17 -2.00 6.79 8.08 0.00 5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 1.04 1.38 1.02 2.08 1.71 0.00 10.29 -30.67%

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