[REDTONE] QoQ Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 149,422 139,972 34,956 94,446 0 0 0 -
PBT 24,790 26,064 3,970 12,019 0 0 0 -
Tax -878 -864 -84 -1,535 0 0 0 -
NP 23,912 25,200 3,886 10,484 0 0 0 -
-
NP to SH 23,912 25,200 3,886 10,484 0 0 0 -
-
Tax Rate 3.54% 3.31% 2.12% 12.77% - - - -
Total Cost 125,510 114,772 31,070 83,962 0 0 0 -
-
Net Worth 51,153 47,023 16,868 895 0 0 0 -
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 20,178 40,320 - - - - - -
Div Payout % 84.39% 160.00% - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 51,153 47,023 16,868 895 0 0 0 -
NOSH 252,236 252,000 110,397 11,410 0 0 0 -
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 16.00% 18.00% 11.12% 11.10% 0.00% 0.00% 0.00% -
ROE 46.75% 53.59% 23.04% 1,170.44% 0.00% 0.00% 0.00% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 59.24 55.54 31.66 827.69 0.00 0.00 0.00 -
EPS 9.48 10.00 3.52 91.88 0.00 0.00 0.00 -
DPS 8.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2028 0.1866 0.1528 0.0785 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 11,410
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 19.10 17.89 4.47 12.07 0.00 0.00 0.00 -
EPS 3.06 3.22 0.50 1.34 0.00 0.00 0.00 -
DPS 2.58 5.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.0601 0.0216 0.0011 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/08/04 31/05/04 27/02/04 - - - - -
Price 1.97 1.68 1.66 0.00 0.00 0.00 0.00 -
P/RPS 3.33 3.02 5.24 0.00 0.00 0.00 0.00 -
P/EPS 20.78 16.80 47.16 0.00 0.00 0.00 0.00 -
EY 4.81 5.95 2.12 0.00 0.00 0.00 0.00 -
DY 4.06 9.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.71 9.00 10.86 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 25/10/04 26/07/04 22/04/04 07/01/04 - - - -
Price 2.15 1.92 2.03 0.00 0.00 0.00 0.00 -
P/RPS 3.63 3.46 6.41 0.00 0.00 0.00 0.00 -
P/EPS 22.68 19.20 57.67 0.00 0.00 0.00 0.00 -
EY 4.41 5.21 1.73 0.00 0.00 0.00 0.00 -
DY 3.72 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.60 10.29 13.29 0.00 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