[REDTONE] YoY TTM 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- 206.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
TTM Result
31/08/07 31/08/06 31/05/05 31/05/04 CAGR
Revenue 115,963 125,636 181,986 62,444 20.96%
PBT 9,229 7,804 25,952 9,531 -0.98%
Tax 468 337 -1,016 -178 -
NP 9,697 8,141 24,936 9,353 1.11%
-
NP to SH 10,689 8,602 24,936 9,353 4.19%
-
Tax Rate -5.07% -4.32% 3.91% 1.87% -
Total Cost 106,266 117,495 157,050 53,091 23.78%
-
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 - - 15,117 10,080 -
Div Payout % - - 60.63% 107.77% -
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 8.36% 6.48% 13.70% 14.98% -
ROE 13.96% 11.66% 44.75% 19.89% -
Per Share
31/08/07 31/08/06 31/05/05 31/05/04 CAGR
RPS 45.82 49.88 72.08 24.78 20.80%
EPS 4.22 3.42 9.88 3.71 4.04%
DPS 0.00 0.00 6.00 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 14.97 16.21 23.49 8.06 20.97%
EPS 1.38 1.11 3.22 1.21 4.12%
DPS 0.00 0.00 1.95 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 1.20 1.30 3.09 6.78 -41.28%
P/EPS 13.02 19.03 22.58 45.26 -31.82%
EY 7.68 5.25 4.43 2.21 46.67%
DY 0.00 0.00 2.69 2.38 -
P/NAPS 1.82 2.22 10.10 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 - -
Price 0.63 0.50 2.44 0.00 -
P/RPS 1.37 1.00 3.39 0.00 -
P/EPS 14.92 14.64 24.71 0.00 -
EY 6.70 6.83 4.05 0.00 -
DY 0.00 0.00 2.46 0.00 -
P/NAPS 2.08 1.71 11.06 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