[REDTONE] YoY Cumulative Quarter Result on 30-Nov-2003 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Revenue 82,304 153,578 126,223 7,504 108.98%
PBT 5,547 17,032 19,560 955 71.84%
Tax -4 -802 -582 -122 -65.07%
NP 5,543 16,230 18,978 833 79.19%
-
NP to SH 7,160 16,230 18,978 833 93.87%
-
Tax Rate 0.07% 4.71% 2.98% 12.77% -
Total Cost 76,761 137,348 107,245 6,671 112.08%
-
Net Worth 67,288 61,895 58,420 895 277.90%
Dividend
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Div - - 10,081 - -
Div Payout % - - 53.12% - -
Equity
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Net Worth 67,288 61,895 58,420 895 277.90%
NOSH 252,112 252,018 252,031 11,410 159.25%
Ratio Analysis
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
NP Margin 6.73% 10.57% 15.04% 11.10% -
ROE 10.64% 26.22% 32.48% 92.99% -
Per Share
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
RPS 32.65 60.94 50.08 65.76 -19.38%
EPS 2.84 6.44 7.53 7.30 -25.21%
DPS 0.00 0.00 4.00 0.00 -
NAPS 0.2669 0.2456 0.2318 0.0785 45.73%
Adjusted Per Share Value based on latest NOSH - 11,410
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
RPS 10.62 19.82 16.29 0.97 108.86%
EPS 0.92 2.09 2.45 0.11 92.25%
DPS 0.00 0.00 1.30 0.00 -
NAPS 0.0868 0.0799 0.0754 0.0012 273.44%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Date 28/02/07 28/02/06 30/11/04 - -
Price 0.81 0.83 2.51 0.00 -
P/RPS 2.48 0.00 5.01 0.00 -
P/EPS 28.52 0.00 33.33 0.00 -
EY 3.51 0.00 3.00 0.00 -
DY 0.00 0.00 1.59 0.00 -
P/NAPS 3.03 0.00 10.83 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Date 23/04/07 25/04/06 10/01/05 07/01/04 -
Price 0.66 0.85 2.81 0.00 -
P/RPS 2.02 0.00 5.61 0.00 -
P/EPS 23.24 0.00 37.32 0.00 -
EY 4.30 0.00 2.68 0.00 -
DY 0.00 0.00 1.42 0.00 -
P/NAPS 2.47 0.00 12.12 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