[REDTONE] QoQ Quarter Result on 28-Feb-2005 [#4]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- -13.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 37,924 42,267 43,099 47,657 51,512 39,718 34,993 5.50%
PBT 1,906 6,341 6,551 6,357 7,165 5,879 6,516 -55.90%
Tax 124 -329 -340 -310 -143 -223 -216 -
NP 2,030 6,012 6,211 6,047 7,022 5,656 6,300 -52.96%
-
NP to SH 2,030 6,012 6,211 6,047 7,022 5,656 6,300 -52.96%
-
Tax Rate -6.51% 5.19% 5.19% 4.88% 2.00% 3.79% 3.31% -
Total Cost 35,894 36,255 36,888 41,610 44,490 34,062 28,693 16.08%
-
Net Worth 63,681 62,132 55,722 64,350 58,340 51,207 47,023 22.38%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - 15,117 - - 10,080 -
Div Payout % - - - 250.00% - - 160.00% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 63,681 62,132 55,722 64,350 58,340 51,207 47,023 22.38%
NOSH 250,617 251,548 252,479 251,958 251,684 252,499 252,000 -0.36%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 5.35% 14.22% 14.41% 12.69% 13.63% 14.24% 18.00% -
ROE 3.19% 9.68% 11.15% 9.40% 12.04% 11.05% 13.40% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 15.13 16.80 17.07 18.91 20.47 15.73 13.89 5.86%
EPS 0.81 2.39 2.46 2.40 2.79 2.24 2.50 -52.79%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 4.00 -
NAPS 0.2541 0.247 0.2207 0.2554 0.2318 0.2028 0.1866 22.83%
Adjusted Per Share Value based on latest NOSH - 251,958
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 4.85 5.40 5.51 6.09 6.58 5.08 4.47 5.58%
EPS 0.26 0.77 0.79 0.77 0.90 0.72 0.81 -53.08%
DPS 0.00 0.00 0.00 1.93 0.00 0.00 1.29 -
NAPS 0.0814 0.0794 0.0712 0.0822 0.0746 0.0654 0.0601 22.39%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 1.73 2.37 2.23 2.42 2.51 1.97 1.68 -
P/RPS 0.00 14.10 0.00 12.79 12.26 12.52 12.10 -
P/EPS 0.00 99.16 0.00 100.83 89.96 87.95 67.20 -
EY 0.00 1.01 0.00 0.99 1.11 1.14 1.49 -
DY 0.00 0.00 0.00 2.48 0.00 0.00 2.38 -
P/NAPS 0.00 9.60 0.00 9.48 10.83 9.71 9.00 -
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 23/01/06 17/10/05 07/07/05 28/04/05 10/01/05 25/10/04 26/07/04 -
Price 0.79 2.17 2.44 2.44 2.81 2.15 1.92 -
P/RPS 0.00 12.91 0.00 12.90 13.73 13.67 13.83 -
P/EPS 0.00 90.79 0.00 101.67 100.72 95.98 76.80 -
EY 0.00 1.10 0.00 0.98 0.99 1.04 1.30 -
DY 0.00 0.00 0.00 2.46 0.00 0.00 2.08 -
P/NAPS 0.00 8.79 0.00 9.55 12.12 10.60 10.29 -

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