[REDTONE] YoY Cumulative Quarter Result on 30-Nov-2004 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
10-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- 58.73%
YoY- 2178.27%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
29/02/08 28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Revenue 93,560 82,304 153,578 126,223 7,504 81.01%
PBT 7,663 5,547 17,032 19,560 955 63.19%
Tax -12 -4 -802 -582 -122 -42.03%
NP 7,651 5,543 16,230 18,978 833 68.45%
-
NP to SH 7,704 7,160 16,230 18,978 833 68.73%
-
Tax Rate 0.16% 0.07% 4.71% 2.98% 12.77% -
Total Cost 85,909 76,761 137,348 107,245 6,671 82.39%
-
Net Worth 84,769 67,288 61,895 58,420 895 191.61%
Dividend
29/02/08 28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Div - - - 10,081 - -
Div Payout % - - - 53.12% - -
Equity
29/02/08 28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Net Worth 84,769 67,288 61,895 58,420 895 191.61%
NOSH 257,658 252,112 252,018 252,031 11,410 108.15%
Ratio Analysis
29/02/08 28/02/07 28/02/06 30/11/04 30/11/03 CAGR
NP Margin 8.18% 6.73% 10.57% 15.04% 11.10% -
ROE 9.09% 10.64% 26.22% 32.48% 92.99% -
Per Share
29/02/08 28/02/07 28/02/06 30/11/04 30/11/03 CAGR
RPS 36.31 32.65 60.94 50.08 65.76 -13.03%
EPS 2.99 2.84 6.44 7.53 7.30 -18.93%
DPS 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.329 0.2669 0.2456 0.2318 0.0785 40.07%
Adjusted Per Share Value based on latest NOSH - 251,684
29/02/08 28/02/07 28/02/06 30/11/04 30/11/03 CAGR
RPS 12.07 10.62 19.82 16.29 0.97 80.92%
EPS 0.99 0.92 2.09 2.45 0.11 67.65%
DPS 0.00 0.00 0.00 1.30 0.00 -
NAPS 0.1094 0.0868 0.0799 0.0754 0.0012 189.01%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Date 29/02/08 28/02/07 28/02/06 30/11/04 - -
Price 0.62 0.81 0.83 2.51 0.00 -
P/RPS 1.71 2.48 0.00 5.01 0.00 -
P/EPS 20.74 28.52 0.00 33.33 0.00 -
EY 4.82 3.51 0.00 3.00 0.00 -
DY 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 1.88 3.03 0.00 10.83 0.00 -
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 30/11/04 30/11/03 CAGR
Date 29/04/08 23/04/07 25/04/06 10/01/05 07/01/04 -
Price 0.54 0.66 0.85 2.81 0.00 -
P/RPS 1.49 2.02 0.00 5.61 0.00 -
P/EPS 18.06 23.24 0.00 37.32 0.00 -
EY 5.54 4.30 0.00 2.68 0.00 -
DY 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 1.64 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