[REDTONE] YoY Quarter Result on 30-Nov-2007 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 5.39%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
Revenue 21,560 21,204 21,611 25,095 26,518 42,267 37,924 -10.67%
PBT -481 2,393 -804 2,819 1,979 6,341 1,906 -
Tax -442 -20 -46 -118 0 -329 124 -
NP -923 2,373 -850 2,701 1,979 6,012 2,030 -
-
NP to SH -917 1,578 -719 2,854 2,606 6,012 2,030 -
-
Tax Rate - 0.84% - 4.19% 0.00% 5.19% -6.51% -
Total Cost 22,483 18,831 22,461 22,394 24,539 36,255 35,894 -8.92%
-
Net Worth 82,609 69,855 50,170 80,854 65,984 62,132 63,681 5.33%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
Net Worth 82,609 69,855 50,170 80,854 65,984 62,132 63,681 5.33%
NOSH 398,695 384,878 266,296 254,821 253,009 251,548 250,617 9.72%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
NP Margin -4.28% 11.19% -3.93% 10.76% 7.46% 14.22% 5.35% -
ROE -1.11% 2.26% -1.43% 3.53% 3.95% 9.68% 3.19% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
RPS 5.41 5.51 8.12 9.85 10.48 16.80 15.13 -18.58%
EPS -0.23 0.41 -0.27 1.12 1.03 2.39 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2072 0.1815 0.1884 0.3173 0.2608 0.247 0.2541 -3.99%
Adjusted Per Share Value based on latest NOSH - 254,821
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
RPS 2.76 2.71 2.76 3.21 3.39 5.40 4.85 -10.65%
EPS -0.12 0.20 -0.09 0.36 0.33 0.77 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.0893 0.0641 0.1033 0.0843 0.0794 0.0814 5.34%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/08/05 30/11/05 -
Price 0.19 0.32 0.19 0.65 0.57 2.37 1.73 -
P/RPS 3.51 5.81 2.34 6.60 5.44 14.10 0.00 -
P/EPS -82.61 78.05 -70.37 58.04 55.34 99.16 0.00 -
EY -1.21 1.28 -1.42 1.72 1.81 1.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.76 1.01 2.05 2.19 9.60 0.00 -
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 31/08/05 30/11/05 CAGR
Date 26/01/11 21/01/10 23/01/09 31/01/08 22/01/07 17/10/05 23/01/06 -
Price 0.19 0.38 0.20 0.67 0.58 2.17 0.79 -
P/RPS 3.51 6.90 2.46 6.80 5.53 12.91 0.00 -
P/EPS -82.61 92.68 -74.07 59.82 56.31 90.79 0.00 -
EY -1.21 1.08 -1.35 1.67 1.78 1.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.09 1.06 2.11 2.22 8.79 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