[REDTONE] YoY TTM 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- 69.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
Revenue 114,230 170,947 184,535 109,666 1.82%
PBT 7,877 21,155 26,414 16,365 -27.75%
Tax 213 -855 -1,122 -523 -
NP 8,090 20,300 25,292 15,842 -25.82%
-
NP to SH 9,178 20,300 25,292 15,842 -21.54%
-
Tax Rate -2.70% 4.04% 4.25% 3.20% -
Total Cost 106,140 150,647 159,243 93,824 5.63%
-
Net Worth 65,984 63,681 62,132 51,207 11.93%
Dividend
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
Div - 15,117 15,117 10,080 -
Div Payout % - 74.47% 59.77% 63.63% -
Equity
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
Net Worth 65,984 63,681 62,132 51,207 11.93%
NOSH 253,009 250,617 251,548 252,499 0.08%
Ratio Analysis
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
NP Margin 7.08% 11.88% 13.71% 14.45% -
ROE 13.91% 31.88% 40.71% 30.94% -
Per Share
30/11/06 30/11/05 31/08/05 31/08/04 CAGR
RPS 45.15 68.21 73.36 43.43 1.74%
EPS 3.63 8.10 10.05 6.27 -21.57%
DPS 0.00 6.00 6.00 3.99 -
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 14.74 22.06 23.82 14.15 1.83%
EPS 1.18 2.62 3.26 2.04 -21.60%
DPS 0.00 1.95 1.95 1.30 -
NAPS 0.0852 0.0822 0.0802 0.0661 11.94%
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 1.26 2.54 3.23 4.54 -43.44%
P/EPS 15.71 21.36 23.57 31.40 -26.49%
EY 6.36 4.68 4.24 3.18 36.09%
DY 0.00 3.47 2.53 2.03 -
P/NAPS 2.19 6.81 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 1.28 1.16 2.96 4.95 -45.19%
P/EPS 15.99 9.75 21.58 34.27 -28.74%
EY 6.25 10.25 4.63 2.92 40.25%
DY 0.00 7.59 2.76 1.86 -
P/NAPS 2.22 3.11 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