[REDTONE] YoY Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 179.56%
YoY- 436.16%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 122,680 98,812 95,648 77,596 85,580 148,476 114,700 1.12%
PBT 7,536 -2,756 -1,740 4,520 -2,568 11,196 8,332 -1.65%
Tax 480 -724 -1,712 208 1,008 0 0 -
NP 8,016 -3,480 -3,452 4,728 -1,560 11,196 8,332 -0.64%
-
NP to SH 8,032 -2,676 -3,448 4,760 -1,416 10,832 10,176 -3.86%
-
Tax Rate -6.37% - - -4.60% - 0.00% 0.00% -
Total Cost 114,664 102,292 99,100 72,868 87,140 137,280 106,368 1.25%
-
Net Worth 9,012,095 74,718 82,556 66,870 69,409 76,557 73,750 122.60%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 9,012,095 74,718 82,556 66,870 69,409 76,557 73,750 122.60%
NOSH 478,095 418,125 391,818 383,870 252,857 253,084 251,881 11.26%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 6.53% -3.52% -3.61% 6.09% -1.82% 7.54% 7.26% -
ROE 0.09% -3.58% -4.18% 7.12% -2.04% 14.15% 13.80% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 25.66 23.63 24.41 20.21 33.85 58.67 45.54 -9.11%
EPS 1.68 -0.64 -0.88 1.24 -0.56 4.28 4.04 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.85 0.1787 0.2107 0.1742 0.2745 0.3025 0.2928 100.06%
Adjusted Per Share Value based on latest NOSH - 383,870
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 15.68 12.63 12.22 9.92 10.94 18.98 14.66 1.12%
EPS 1.03 -0.34 -0.44 0.61 -0.18 1.38 1.30 -3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.5177 0.0955 0.1055 0.0855 0.0887 0.0978 0.0943 122.58%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.34 0.17 0.20 0.23 0.45 0.55 0.65 -
P/RPS 1.33 0.72 0.82 1.14 1.33 0.94 1.43 -1.19%
P/EPS 20.24 -26.56 -22.73 18.55 -80.36 12.85 16.09 3.89%
EY 4.94 -3.76 -4.40 5.39 -1.24 7.78 6.22 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 0.95 0.95 1.32 1.64 1.82 2.22 -54.35%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 31/10/11 29/10/10 26/10/09 30/10/08 31/10/07 30/10/06 -
Price 0.37 0.28 0.22 0.24 0.28 0.63 0.50 -
P/RPS 1.44 1.18 0.90 1.19 0.83 1.07 1.10 4.58%
P/EPS 22.02 -43.75 -25.00 19.35 -50.00 14.72 12.38 10.06%
EY 4.54 -2.29 -4.00 5.17 -2.00 6.79 8.08 -9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.57 1.04 1.38 1.02 2.08 1.71 -52.32%

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