[REDTONE] YoY 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- 32.61%
YoY- 319.47%
Quarter Report
View:
Show?
Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 26,681 35,959 21,560 21,204 21,611 25,095 26,518 0.10%
PBT 4,210 131 -481 2,393 -804 2,819 1,979 13.39%
Tax -259 -354 -442 -20 -46 -118 0 -
NP 3,951 -223 -923 2,373 -850 2,701 1,979 12.20%
-
NP to SH 3,974 -82 -917 1,578 -719 2,854 2,606 7.27%
-
Tax Rate 6.15% 270.23% - 0.84% - 4.19% 0.00% -
Total Cost 22,730 36,182 22,483 18,831 22,461 22,394 24,539 -1.26%
-
Net Worth 92,584 72,201 82,609 69,855 50,170 80,854 65,984 5.80%
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 92,584 72,201 82,609 69,855 50,170 80,854 65,984 5.80%
NOSH 473,095 410,000 398,695 384,878 266,296 254,821 253,009 10.98%
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 14.81% -0.62% -4.28% 11.19% -3.93% 10.76% 7.46% -
ROE 4.29% -0.11% -1.11% 2.26% -1.43% 3.53% 3.95% -
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 5.64 8.77 5.41 5.51 8.12 9.85 10.48 -9.80%
EPS 0.84 -0.02 -0.23 0.41 -0.27 1.12 1.03 -3.33%
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 0.3173 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 3.41 4.60 2.76 2.71 2.76 3.21 3.39 0.09%
EPS 0.51 -0.01 -0.12 0.20 -0.09 0.36 0.33 7.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.0923 0.1056 0.0893 0.0641 0.1033 0.0843 5.80%
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 6.74 3.08 3.51 5.81 2.34 6.60 5.44 3.63%
P/EPS 45.24 -1,350.00 -82.61 78.05 -70.37 58.04 55.34 -3.29%
EY 2.21 -0.07 -1.21 1.28 -1.42 1.72 1.81 3.38%
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 2.05 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 7.27 3.65 3.51 6.90 2.46 6.80 5.53 4.66%
P/EPS 48.81 -1,600.00 -82.61 92.68 -74.07 59.82 56.31 -2.35%
EY 2.05 -0.06 -1.21 1.08 -1.35 1.67 1.78 2.37%
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 2.11 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