[REDTONE] YoY Annualized Quarter Result on 31-Aug-2008 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 79.17%
YoY- -113.07%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 CAGR
Revenue 98,812 95,648 77,596 85,580 148,476 114,700 172,396 -8.51%
PBT -2,756 -1,740 4,520 -2,568 11,196 8,332 26,204 -
Tax -724 -1,712 208 1,008 0 0 -1,360 -9.58%
NP -3,480 -3,452 4,728 -1,560 11,196 8,332 24,844 -
-
NP to SH -2,676 -3,448 4,760 -1,416 10,832 10,176 24,844 -
-
Tax Rate - - -4.60% - 0.00% 0.00% 5.19% -
Total Cost 102,292 99,100 72,868 87,140 137,280 106,368 147,552 -5.68%
-
Net Worth 74,718 82,556 66,870 69,409 76,557 73,750 55,722 4.80%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 CAGR
Net Worth 74,718 82,556 66,870 69,409 76,557 73,750 55,722 4.80%
NOSH 418,125 391,818 383,870 252,857 253,084 251,881 252,479 8.39%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 CAGR
NP Margin -3.52% -3.61% 6.09% -1.82% 7.54% 7.26% 14.41% -
ROE -3.58% -4.18% 7.12% -2.04% 14.15% 13.80% 44.59% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 CAGR
RPS 23.63 24.41 20.21 33.85 58.67 45.54 68.28 -15.60%
EPS -0.64 -0.88 1.24 -0.56 4.28 4.04 9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1787 0.2107 0.1742 0.2745 0.3025 0.2928 0.2207 -3.31%
Adjusted Per Share Value based on latest NOSH - 252,857
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 CAGR
RPS 12.63 12.22 9.92 10.94 18.98 14.66 22.03 -8.51%
EPS -0.34 -0.44 0.61 -0.18 1.38 1.30 3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.1055 0.0855 0.0887 0.0978 0.0943 0.0712 4.80%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 31/05/05 -
Price 0.17 0.20 0.23 0.45 0.55 0.65 2.23 -
P/RPS 0.72 0.82 1.14 1.33 0.94 1.43 0.00 -
P/EPS -26.56 -22.73 18.55 -80.36 12.85 16.09 0.00 -
EY -3.76 -4.40 5.39 -1.24 7.78 6.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.32 1.64 1.82 2.22 0.00 -
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/05/05 CAGR
Date 31/10/11 29/10/10 26/10/09 30/10/08 31/10/07 30/10/06 07/07/05 -
Price 0.28 0.22 0.24 0.28 0.63 0.50 2.44 -
P/RPS 1.18 0.90 1.19 0.83 1.07 1.10 0.00 -
P/EPS -43.75 -25.00 19.35 -50.00 14.72 12.38 0.00 -
EY -2.29 -4.00 5.17 -2.00 6.79 8.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.04 1.38 1.02 2.08 1.71 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