[REDTONE] QoQ Annualized Quarter Result on 30-Nov-2006 [#2]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 1.22%
YoY- -45.8%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 148,476 107,519 109,738 110,386 114,700 182,327 153,578 -2.22%
PBT 11,196 8,513 7,396 8,124 8,332 18,613 17,032 -24.34%
Tax 0 468 -5 0 0 -332 -802 -
NP 11,196 8,981 7,390 8,124 8,332 18,281 16,230 -21.87%
-
NP to SH 10,832 10,525 9,546 10,300 10,176 18,281 16,230 -23.57%
-
Tax Rate 0.00% -5.50% 0.07% 0.00% 0.00% 1.78% 4.71% -
Total Cost 137,280 98,538 102,348 102,262 106,368 164,046 137,348 -0.03%
-
Net Worth 76,557 68,563 67,288 65,839 73,750 63,743 61,895 15.18%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 76,557 68,563 67,288 65,839 73,750 63,743 61,895 15.18%
NOSH 253,084 251,794 252,112 252,450 251,881 252,151 252,018 0.28%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 7.54% 8.35% 6.73% 7.36% 7.26% 10.03% 10.57% -
ROE 14.15% 15.35% 14.19% 15.64% 13.80% 28.68% 26.22% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 58.67 42.70 43.53 43.73 45.54 72.31 60.94 -2.49%
EPS 4.28 4.18 3.79 4.08 4.04 7.25 6.44 -23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3025 0.2723 0.2669 0.2608 0.2928 0.2528 0.2456 14.85%
Adjusted Per Share Value based on latest NOSH - 253,009
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 18.98 13.74 14.02 14.11 14.66 23.30 19.63 -2.21%
EPS 1.38 1.35 1.22 1.32 1.30 2.34 2.07 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.0876 0.086 0.0841 0.0943 0.0815 0.0791 15.15%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.55 0.57 0.81 0.57 0.65 0.67 0.83 -
P/RPS 0.94 1.33 1.86 1.30 1.43 0.00 0.00 -
P/EPS 12.85 13.64 21.39 13.97 16.09 0.00 0.00 -
EY 7.78 7.33 4.67 7.16 6.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.09 3.03 2.19 2.22 2.31 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/10/07 31/07/07 23/04/07 22/01/07 30/10/06 26/07/06 25/04/06 -
Price 0.63 0.61 0.66 0.58 0.50 0.64 0.85 -
P/RPS 1.07 1.43 1.52 1.33 1.10 0.00 0.00 -
P/EPS 14.72 14.59 17.43 14.22 12.38 0.00 0.00 -
EY 6.79 6.85 5.74 7.03 8.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.24 2.47 2.22 1.71 2.20 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