[REDTONE] YoY Cumulative Quarter Result on 30-Nov-2009 [#2]

Announcement Date
21-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 132.61%
YoY- 357.97%
Quarter Report
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 57,351 60,662 45,472 40,603 43,006 59,764 55,193 0.64%
PBT 6,095 -558 -915 3,523 -1,143 4,795 4,062 6.99%
Tax -140 -535 -871 32 -97 706 0 -
NP 5,955 -1,093 -1,786 3,555 -1,240 5,501 4,062 6.57%
-
NP to SH 5,982 -751 -1,779 2,768 -1,073 5,563 5,150 2.52%
-
Tax Rate 2.30% - - -0.91% - -14.72% 0.00% -
Total Cost 51,396 61,755 47,258 37,048 44,246 54,263 51,131 0.08%
-
Net Worth 93,654 77,794 160,264 69,776 49,305 69,701 65,839 6.04%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 93,654 77,794 160,264 69,776 49,305 69,701 65,839 6.04%
NOSH 478,560 441,764 773,478 384,444 261,707 252,818 252,450 11.23%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 10.38% -1.80% -3.93% 8.76% -2.88% 9.20% 7.36% -
ROE 6.39% -0.97% -1.11% 3.97% -2.18% 7.98% 7.82% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 11.98 13.73 5.88 10.56 16.43 23.64 21.86 -9.52%
EPS 1.25 -0.17 -0.23 0.72 -0.41 2.20 2.04 -7.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1957 0.1761 0.2072 0.1815 0.1884 0.2757 0.2608 -4.66%
Adjusted Per Share Value based on latest NOSH - 384,878
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 7.33 7.75 5.81 5.19 5.50 7.64 7.05 0.65%
EPS 0.76 -0.10 -0.23 0.35 -0.14 0.71 0.66 2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 0.0994 0.2048 0.0892 0.063 0.0891 0.0841 6.05%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.38 0.27 0.19 0.32 0.19 0.65 0.57 -
P/RPS 3.17 1.97 3.23 3.03 1.16 2.75 2.61 3.28%
P/EPS 30.40 -158.82 -82.61 44.44 -46.34 29.54 27.94 1.41%
EY 3.29 -0.63 -1.21 2.25 -2.16 3.39 3.58 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.53 0.92 1.76 1.01 2.36 2.19 -1.99%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 22/01/13 18/01/12 26/01/11 21/01/10 23/01/09 31/01/08 22/01/07 -
Price 0.41 0.32 0.19 0.38 0.20 0.67 0.58 -
P/RPS 3.42 2.33 3.23 3.60 1.22 2.83 2.65 4.33%
P/EPS 32.80 -188.24 -82.61 52.78 -48.78 30.45 28.43 2.40%
EY 3.05 -0.53 -1.21 1.89 -2.05 3.28 3.52 -2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.82 0.92 2.09 1.06 2.43 2.22 -0.92%

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