[REDTONE] QoQ Annualized Quarter Result on 29-Feb-2004

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004
Profit Trend
QoQ- -62.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 168,297 149,422 139,972 34,956 94,446 0 0 -
PBT 26,080 24,790 26,064 3,970 12,019 0 0 -
Tax -776 -878 -864 -84 -1,535 0 0 -
NP 25,304 23,912 25,200 3,886 10,484 0 0 -
-
NP to SH 25,304 23,912 25,200 3,886 10,484 0 0 -
-
Tax Rate 2.98% 3.54% 3.31% 2.12% 12.77% - - -
Total Cost 142,993 125,510 114,772 31,070 83,962 0 0 -
-
Net Worth 58,420 51,153 47,023 16,868 895 0 0 -
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 13,441 20,178 40,320 - - - - -
Div Payout % 53.12% 84.39% 160.00% - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 58,420 51,153 47,023 16,868 895 0 0 -
NOSH 252,031 252,236 252,000 110,397 11,410 0 0 -
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 15.04% 16.00% 18.00% 11.12% 11.10% 0.00% 0.00% -
ROE 43.31% 46.75% 53.59% 23.04% 1,170.44% 0.00% 0.00% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 66.78 59.24 55.54 31.66 827.69 0.00 0.00 -
EPS 10.04 9.48 10.00 3.52 91.88 0.00 0.00 -
DPS 5.33 8.00 16.00 0.00 0.00 0.00 0.00 -
NAPS 0.2318 0.2028 0.1866 0.1528 0.0785 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 110,615
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 21.51 19.10 17.89 4.47 12.07 0.00 0.00 -
EPS 3.23 3.06 3.22 0.50 1.34 0.00 0.00 -
DPS 1.72 2.58 5.15 0.00 0.00 0.00 0.00 -
NAPS 0.0747 0.0654 0.0601 0.0216 0.0011 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 - - - -
Price 2.51 1.97 1.68 1.66 0.00 0.00 0.00 -
P/RPS 3.76 3.33 3.02 5.24 0.00 0.00 0.00 -
P/EPS 25.00 20.78 16.80 47.16 0.00 0.00 0.00 -
EY 4.00 4.81 5.95 2.12 0.00 0.00 0.00 -
DY 2.12 4.06 9.52 0.00 0.00 0.00 0.00 -
P/NAPS 10.83 9.71 9.00 10.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 10/01/05 25/10/04 26/07/04 22/04/04 07/01/04 - - -
Price 2.81 2.15 1.92 2.03 0.00 0.00 0.00 -
P/RPS 4.21 3.63 3.46 6.41 0.00 0.00 0.00 -
P/EPS 27.99 22.68 19.20 57.67 0.00 0.00 0.00 -
EY 3.57 4.41 5.21 1.73 0.00 0.00 0.00 -
DY 1.90 3.72 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 12.12 10.60 10.29 13.29 0.00 0.00 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