[REDTONE] YoY TTM Result on 29-Feb-2008 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 1.21%
YoY- 20.17%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
Revenue 87,973 79,523 85,187 118,775 111,053 153,578 153,674 -8.53%
PBT -10,624 5,131 -17,379 10,629 7,128 17,032 22,575 -
Tax -1,393 -4,644 -937 460 466 -802 -544 16.23%
NP -12,017 487 -18,316 11,089 7,594 16,230 22,031 -
-
NP to SH -12,221 1,036 -17,373 11,069 9,211 16,230 22,031 -
-
Tax Rate - 90.51% - -4.33% -6.54% 4.71% 2.41% -
Total Cost 99,990 79,036 103,503 107,686 103,459 137,348 131,643 -4.30%
-
Net Worth 80,654 63,168 69,343 84,905 67,058 62,250 58,340 5.31%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
Div - - - - - - 10,080 -
Div Payout % - - - - - - 45.75% -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
Net Worth 80,654 63,168 69,343 84,905 67,058 62,250 58,340 5.31%
NOSH 401,666 385,882 386,530 258,072 251,249 253,461 251,684 7.76%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
NP Margin -13.66% 0.61% -21.50% 9.34% 6.84% 10.57% 14.34% -
ROE -15.15% 1.64% -25.05% 13.04% 13.74% 26.07% 37.76% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
RPS 21.90 20.61 22.04 46.02 44.20 60.59 61.06 -15.13%
EPS -3.04 0.27 -4.49 4.29 3.67 6.40 8.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.01 -
NAPS 0.2008 0.1637 0.1794 0.329 0.2669 0.2456 0.2318 -2.27%
Adjusted Per Share Value based on latest NOSH - 258,072
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
RPS 11.35 10.26 10.99 15.33 14.33 19.82 19.83 -8.54%
EPS -1.58 0.13 -2.24 1.43 1.19 2.09 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
NAPS 0.1041 0.0815 0.0895 0.1096 0.0865 0.0803 0.0753 5.31%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 30/11/04 -
Price 0.19 0.25 0.20 0.62 0.81 0.83 2.51 -
P/RPS 0.87 1.21 0.91 1.35 1.83 1.37 4.11 -21.99%
P/EPS -6.24 93.12 -4.45 14.46 22.09 12.96 28.67 -
EY -16.01 1.07 -22.47 6.92 4.53 7.71 3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.95 1.53 1.11 1.88 3.03 3.38 10.83 -32.25%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 30/11/04 CAGR
Date 26/04/11 30/04/10 30/04/09 29/04/08 23/04/07 25/04/06 10/01/05 -
Price 0.20 0.21 0.25 0.54 0.66 0.85 2.81 -
P/RPS 0.91 1.02 1.13 1.17 1.49 1.40 4.60 -22.83%
P/EPS -6.57 78.22 -5.56 12.59 18.00 13.27 32.10 -
EY -15.21 1.28 -17.98 7.94 5.55 7.53 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 1.00 1.28 1.39 1.64 2.47 3.46 12.12 -32.91%

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