[REDTONE] QoQ Cumulative 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- 366.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 126,223 74,711 34,993 34,956 7,504 0 0 -
PBT 19,560 12,395 6,516 3,970 955 0 0 -
Tax -582 -439 -216 -84 -122 0 0 -
NP 18,978 11,956 6,300 3,886 833 0 0 -
-
NP to SH 18,978 11,956 6,300 3,886 833 0 0 -
-
Tax Rate 2.98% 3.54% 3.31% 2.12% 12.77% - - -
Total Cost 107,245 62,755 28,693 31,070 6,671 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 10,081 10,089 10,080 - - - - -
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 32.48% 23.37% 13.40% 23.04% 92.99% 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 50.08 29.62 13.89 31.66 65.76 0.00 0.00 -
EPS 7.53 4.74 2.50 3.52 7.30 0.00 0.00 -
DPS 4.00 4.00 4.00 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 16.13 9.55 4.47 4.47 0.96 0.00 0.00 -
EPS 2.43 1.53 0.81 0.50 0.11 0.00 0.00 -
DPS 1.29 1.29 1.29 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 5.01 6.65 12.10 5.24 0.00 0.00 0.00 -
P/EPS 33.33 41.56 67.20 47.16 0.00 0.00 0.00 -
EY 3.00 2.41 1.49 2.12 0.00 0.00 0.00 -
DY 1.59 2.03 2.38 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 5.61 7.26 13.83 6.41 0.00 0.00 0.00 -
P/EPS 37.32 45.36 76.80 57.67 0.00 0.00 0.00 -
EY 2.68 2.20 1.30 1.73 0.00 0.00 0.00 -
DY 1.42 1.86 2.08 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