[REDTONE] QoQ Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
23-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -7.31%
YoY- -41.18%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 59,764 148,476 107,519 109,738 110,386 114,700 182,327 -52.42%
PBT 4,795 11,196 8,513 7,396 8,124 8,332 18,613 -59.47%
Tax 706 0 468 -5 0 0 -332 -
NP 5,501 11,196 8,981 7,390 8,124 8,332 18,281 -55.06%
-
NP to SH 5,563 10,832 10,525 9,546 10,300 10,176 18,281 -54.72%
-
Tax Rate -14.72% 0.00% -5.50% 0.07% 0.00% 0.00% 1.78% -
Total Cost 54,263 137,280 98,538 102,348 102,262 106,368 164,046 -52.13%
-
Net Worth 69,701 76,557 68,563 67,288 65,839 73,750 63,743 6.13%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 69,701 76,557 68,563 67,288 65,839 73,750 63,743 6.13%
NOSH 252,818 253,084 251,794 252,112 252,450 251,881 252,151 0.17%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 9.20% 7.54% 8.35% 6.73% 7.36% 7.26% 10.03% -
ROE 7.98% 14.15% 15.35% 14.19% 15.64% 13.80% 28.68% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 23.64 58.67 42.70 43.53 43.73 45.54 72.31 -52.51%
EPS 2.20 4.28 4.18 3.79 4.08 4.04 7.25 -54.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2757 0.3025 0.2723 0.2669 0.2608 0.2928 0.2528 5.94%
Adjusted Per Share Value based on latest NOSH - 251,249
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 7.64 18.98 13.74 14.02 14.11 14.66 23.30 -52.41%
EPS 0.71 1.38 1.35 1.22 1.32 1.30 2.34 -54.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0891 0.0978 0.0876 0.086 0.0841 0.0943 0.0815 6.11%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.65 0.55 0.57 0.81 0.57 0.65 0.67 -
P/RPS 2.75 0.94 1.33 1.86 1.30 1.43 0.00 -
P/EPS 29.54 12.85 13.64 21.39 13.97 16.09 0.00 -
EY 3.39 7.78 7.33 4.67 7.16 6.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.82 2.09 3.03 2.19 2.22 2.31 1.43%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 31/01/08 31/10/07 31/07/07 23/04/07 22/01/07 30/10/06 26/07/06 -
Price 0.67 0.63 0.61 0.66 0.58 0.50 0.64 -
P/RPS 2.83 1.07 1.43 1.52 1.33 1.10 0.00 -
P/EPS 30.45 14.72 14.59 17.43 14.22 12.38 0.00 -
EY 3.28 6.79 6.85 5.74 7.03 8.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.08 2.24 2.47 2.22 1.71 2.20 6.84%

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