[REDTONE] QoQ Quarter Result on 28-Feb-2006 [#3]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- -2.61%
YoY- -67.31%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 26,518 28,675 28,749 30,288 37,924 42,267 43,099 -27.63%
PBT 1,979 2,083 1,581 2,234 1,906 6,341 6,551 -54.94%
Tax 0 0 470 -257 124 -329 -340 -
NP 1,979 2,083 2,051 1,977 2,030 6,012 6,211 -53.31%
-
NP to SH 2,606 2,544 2,051 1,977 2,030 6,012 6,211 -43.92%
-
Tax Rate 0.00% 0.00% -29.73% 11.50% -6.51% 5.19% 5.19% -
Total Cost 24,539 26,592 26,698 28,311 35,894 36,255 36,888 -23.77%
-
Net Worth 65,984 73,750 64,011 62,250 63,681 62,132 55,722 11.91%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 65,984 73,750 64,011 62,250 63,681 62,132 55,722 11.91%
NOSH 253,009 251,881 253,209 253,461 250,617 251,548 252,479 0.13%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 7.46% 7.26% 7.13% 6.53% 5.35% 14.22% 14.41% -
ROE 3.95% 3.45% 3.20% 3.18% 3.19% 9.68% 11.15% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 10.48 11.38 11.35 11.95 15.13 16.80 17.07 -27.74%
EPS 1.03 1.01 0.81 0.78 0.81 2.39 2.46 -44.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2608 0.2928 0.2528 0.2456 0.2541 0.247 0.2207 11.76%
Adjusted Per Share Value based on latest NOSH - 253,461
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 3.39 3.66 3.67 3.87 4.85 5.40 5.51 -27.64%
EPS 0.33 0.33 0.26 0.25 0.26 0.77 0.79 -44.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.0943 0.0818 0.0796 0.0814 0.0794 0.0712 11.90%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.57 0.65 0.67 0.83 1.73 2.37 2.23 -
P/RPS 5.44 5.71 0.00 0.00 0.00 14.10 0.00 -
P/EPS 55.34 64.36 0.00 0.00 0.00 99.16 0.00 -
EY 1.81 1.55 0.00 0.00 0.00 1.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.22 2.31 0.00 0.00 9.60 0.00 -
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 22/01/07 30/10/06 26/07/06 25/04/06 23/01/06 17/10/05 07/07/05 -
Price 0.58 0.50 0.64 0.85 0.79 2.17 2.44 -
P/RPS 5.53 4.39 0.00 0.00 0.00 12.91 0.00 -
P/EPS 56.31 49.50 0.00 0.00 0.00 90.79 0.00 -
EY 1.78 2.02 0.00 0.00 0.00 1.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.71 2.20 0.00 0.00 8.79 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