[REDTONE] QoQ Cumulative Quarter Result on 31-May-2004 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 62.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 174,661 126,223 74,711 34,993 34,956 7,504 0 -
PBT 26,389 19,560 12,395 6,516 3,970 955 0 -
Tax -897 -582 -439 -216 -84 -122 0 -
NP 25,492 18,978 11,956 6,300 3,886 833 0 -
-
NP to SH 25,492 18,978 11,956 6,300 3,886 833 0 -
-
Tax Rate 3.40% 2.98% 3.54% 3.31% 2.12% 12.77% - -
Total Cost 149,169 107,245 62,755 28,693 31,070 6,671 0 -
-
Net Worth 60,863 58,420 51,153 47,023 16,868 895 0 -
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 25,202 10,081 10,089 10,080 - - - -
Div Payout % 98.86% 53.12% 84.39% 160.00% - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 60,863 58,420 51,153 47,023 16,868 895 0 -
NOSH 252,024 252,031 252,236 252,000 110,397 11,410 0 -
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 14.60% 15.04% 16.00% 18.00% 11.12% 11.10% 0.00% -
ROE 41.88% 32.48% 23.37% 13.40% 23.04% 92.99% 0.00% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 69.30 50.08 29.62 13.89 31.66 65.76 0.00 -
EPS 10.12 7.53 4.74 2.50 3.52 7.30 0.00 -
DPS 10.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 0.2415 0.2318 0.2028 0.1866 0.1528 0.0785 0.00 -
Adjusted Per Share Value based on latest NOSH - 252,000
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 22.32 16.13 9.55 4.47 4.47 0.96 0.00 -
EPS 3.26 2.43 1.53 0.81 0.50 0.11 0.00 -
DPS 3.22 1.29 1.29 1.29 0.00 0.00 0.00 -
NAPS 0.0778 0.0747 0.0654 0.0601 0.0216 0.0011 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 - - -
Price 2.42 2.51 1.97 1.68 1.66 0.00 0.00 -
P/RPS 3.49 5.01 6.65 12.10 5.24 0.00 0.00 -
P/EPS 23.93 33.33 41.56 67.20 47.16 0.00 0.00 -
EY 4.18 3.00 2.41 1.49 2.12 0.00 0.00 -
DY 4.13 1.59 2.03 2.38 0.00 0.00 0.00 -
P/NAPS 10.02 10.83 9.71 9.00 10.86 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 10/01/05 25/10/04 26/07/04 22/04/04 07/01/04 - -
Price 2.44 2.81 2.15 1.92 2.03 0.00 0.00 -
P/RPS 3.52 5.61 7.26 13.83 6.41 0.00 0.00 -
P/EPS 24.12 37.32 45.36 76.80 57.67 0.00 0.00 -
EY 4.15 2.68 2.20 1.30 1.73 0.00 0.00 -
DY 4.10 1.42 1.86 2.08 0.00 0.00 0.00 -
P/NAPS 10.10 12.12 10.60 10.29 13.29 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