[REDTONE] YoY Cumulative Quarter Result on 31-Aug-2004 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 89.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
Revenue 55,193 123,290 85,366 74,711 -12.59%
PBT 4,062 14,798 12,892 12,395 -39.10%
Tax 0 -545 -669 -439 -
NP 4,062 14,253 12,223 11,956 -38.11%
-
NP to SH 5,150 14,253 12,223 11,956 -31.23%
-
Tax Rate 0.00% 3.68% 5.19% 3.54% -
Total Cost 51,131 109,037 73,143 62,755 -8.70%
-
Net Worth 65,839 63,987 62,249 51,153 11.87%
Dividend
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
Div - - - 10,089 -
Div Payout % - - - 84.39% -
Equity
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
Net Worth 65,839 63,987 62,249 51,153 11.87%
NOSH 252,450 251,819 252,020 252,236 0.03%
Ratio Analysis
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
NP Margin 7.36% 11.56% 14.32% 16.00% -
ROE 7.82% 22.27% 19.64% 23.37% -
Per Share
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
RPS 21.86 48.96 33.87 29.62 -12.63%
EPS 2.04 5.66 4.85 4.74 -31.25%
DPS 0.00 0.00 0.00 4.00 -
NAPS 0.2608 0.2541 0.247 0.2028 11.83%
Adjusted Per Share Value based on latest NOSH - 252,499
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
RPS 7.12 15.91 11.02 9.64 -12.60%
EPS 0.66 1.84 1.58 1.54 -31.38%
DPS 0.00 0.00 0.00 1.30 -
NAPS 0.085 0.0826 0.0803 0.066 11.90%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
Date 30/11/06 30/11/05 30/08/05 31/08/04 -
Price 0.57 1.73 2.37 1.97 -
P/RPS 2.61 0.00 7.00 6.65 -34.01%
P/EPS 27.94 0.00 48.87 41.56 -16.18%
EY 3.58 0.00 2.05 2.41 19.23%
DY 0.00 0.00 0.00 2.03 -
P/NAPS 2.19 0.00 9.60 9.71 -48.42%
Price Multiplier on Announcement Date
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
Date 22/01/07 23/01/06 17/10/05 25/10/04 -
Price 0.58 0.79 2.17 2.15 -
P/RPS 2.65 0.00 6.41 7.26 -36.11%
P/EPS 28.43 0.00 44.74 45.36 -18.75%
EY 3.52 0.00 2.24 2.20 23.23%
DY 0.00 0.00 0.00 1.86 -
P/NAPS 2.22 0.00 8.79 10.60 -50.09%

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