[REDTONE] YoY Cumulative Quarter Result on 31-May-2004 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 62.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Revenue 37,119 28,675 43,099 34,993 1.83%
PBT 2,799 2,083 6,551 6,516 -22.88%
Tax 0 0 -340 -216 -
NP 2,799 2,083 6,211 6,300 -22.07%
-
NP to SH 2,708 2,544 6,211 6,300 -22.86%
-
Tax Rate 0.00% 0.00% 5.19% 3.31% -
Total Cost 34,320 26,592 36,888 28,693 5.66%
-
Net Worth 76,557 73,750 55,722 47,023 16.16%
Dividend
31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Div - - - 10,080 -
Div Payout % - - - 160.00% -
Equity
31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Net Worth 76,557 73,750 55,722 47,023 16.16%
NOSH 253,084 251,881 252,479 252,000 0.13%
Ratio Analysis
31/08/07 31/08/06 31/05/05 31/05/04 CAGR
NP Margin 7.54% 7.26% 14.41% 18.00% -
ROE 3.54% 3.45% 11.15% 13.40% -
Per Share
31/08/07 31/08/06 31/05/05 31/05/04 CAGR
RPS 14.67 11.38 17.07 13.89 1.69%
EPS 1.07 1.01 2.46 2.50 -22.96%
DPS 0.00 0.00 0.00 4.00 -
NAPS 0.3025 0.2928 0.2207 0.1866 16.01%
Adjusted Per Share Value based on latest NOSH - 252,000
31/08/07 31/08/06 31/05/05 31/05/04 CAGR
RPS 4.79 3.70 5.56 4.52 1.80%
EPS 0.35 0.33 0.80 0.81 -22.74%
DPS 0.00 0.00 0.00 1.30 -
NAPS 0.0988 0.0952 0.0719 0.0607 16.16%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Date 31/08/07 30/08/06 31/05/05 31/05/04 -
Price 0.55 0.65 2.23 1.68 -
P/RPS 3.75 5.71 0.00 12.10 -30.24%
P/EPS 51.40 64.36 0.00 67.20 -7.91%
EY 1.95 1.55 0.00 1.49 8.62%
DY 0.00 0.00 0.00 2.38 -
P/NAPS 1.82 2.22 0.00 9.00 -38.82%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Date 31/10/07 30/10/06 07/07/05 26/07/04 -
Price 0.63 0.50 2.44 1.92 -
P/RPS 4.30 4.39 0.00 13.83 -30.17%
P/EPS 58.88 49.50 0.00 76.80 -7.84%
EY 1.70 2.02 0.00 1.30 8.59%
DY 0.00 0.00 0.00 2.08 -
P/NAPS 2.08 1.71 0.00 10.29 -38.83%

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