[REDTONE] YoY Annualized Quarter Result on 31-May-2009 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -51.24%
YoY- 12.0%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 106,976 89,573 82,211 79,418 109,999 107,519 182,327 -8.49%
PBT 3,234 -11,001 -4,414 -2,307 -6,034 8,513 18,613 -25.28%
Tax -1,374 -1,260 -585 -4,643 -971 468 -332 26.68%
NP 1,860 -12,261 -4,999 -6,950 -7,005 8,981 18,281 -31.65%
-
NP to SH 2,148 -11,715 -5,414 -5,983 -6,799 10,525 18,281 -29.99%
-
Tax Rate 42.49% - - - - -5.50% 1.78% -
Total Cost 105,116 101,834 87,210 86,368 117,004 98,538 164,046 -7.14%
-
Net Worth 8,633,373 79,808 85,927 52,652 70,266 68,563 63,743 126.44%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 8,633,373 79,808 85,927 52,652 70,266 68,563 63,743 126.44%
NOSH 467,173 438,988 397,812 311,000 254,866 251,794 252,151 10.81%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 1.74% -13.69% -6.08% -8.75% -6.37% 8.35% 10.03% -
ROE 0.02% -14.68% -6.30% -11.36% -9.68% 15.35% 28.68% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 22.90 20.40 20.67 25.54 43.16 42.70 72.31 -17.42%
EPS 0.45 -2.67 -1.40 -1.90 -2.70 4.18 7.25 -37.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.48 0.1818 0.216 0.1693 0.2757 0.2723 0.2528 104.34%
Adjusted Per Share Value based on latest NOSH - 367,749
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 13.81 11.56 10.61 10.25 14.20 13.88 23.53 -8.49%
EPS 0.28 -1.51 -0.70 -0.77 -0.88 1.36 2.36 -29.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.1419 0.103 0.1109 0.068 0.0907 0.0885 0.0823 126.43%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.24 0.20 0.17 0.22 0.49 0.57 0.67 -
P/RPS 1.05 0.98 0.82 0.86 1.14 1.33 0.00 -
P/EPS 52.20 -7.49 -12.49 -11.44 -18.37 13.64 0.00 -
EY 1.92 -13.34 -8.01 -8.74 -5.44 7.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.10 0.79 1.30 1.78 2.09 2.31 -59.59%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 30/07/12 28/07/11 30/07/10 31/07/09 31/07/08 31/07/07 26/07/06 -
Price 0.36 0.19 0.17 0.26 0.46 0.61 0.64 -
P/RPS 1.57 0.93 0.82 1.02 1.07 1.43 0.00 -
P/EPS 78.30 -7.12 -12.49 -13.51 -17.24 14.59 0.00 -
EY 1.28 -14.05 -8.01 -7.40 -5.80 6.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.05 0.79 1.54 1.67 2.24 2.20 -54.28%

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