[REDTONE] QoQ Quarter Result on 31-May-2005 [#1]

Stock
[REDTONE] REDTONE DIGITAL BERHAD
Announcement Date
07-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- 2.71%
YoY- -1.41%
Quarter Report
Latest QR
Upcoming QR
REDTONE's Result
REDTONE's Financial Summary
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 30,288 37,924 42,267 43,099 47,657 51,512 39,718 -16.57%
PBT 2,234 1,906 6,341 6,551 6,357 7,165 5,879 -47.62%
Tax -257 124 -329 -340 -310 -143 -223 9.95%
NP 1,977 2,030 6,012 6,211 6,047 7,022 5,656 -50.47%
-
NP to SH 1,977 2,030 6,012 6,211 6,047 7,022 5,656 -50.47%
-
Tax Rate 11.50% -6.51% 5.19% 5.19% 4.88% 2.00% 3.79% -
Total Cost 28,311 35,894 36,255 36,888 41,610 44,490 34,062 -11.62%
-
Net Worth 62,250 63,681 62,132 55,722 64,350 58,340 51,207 13.94%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - 15,117 - - -
Div Payout % - - - - 250.00% - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 62,250 63,681 62,132 55,722 64,350 58,340 51,207 13.94%
NOSH 253,461 250,617 251,548 252,479 251,958 251,684 252,499 0.25%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 6.53% 5.35% 14.22% 14.41% 12.69% 13.63% 14.24% -
ROE 3.18% 3.19% 9.68% 11.15% 9.40% 12.04% 11.05% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 11.95 15.13 16.80 17.07 18.91 20.47 15.73 -16.78%
EPS 0.78 0.81 2.39 2.46 2.40 2.79 2.24 -50.60%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.2456 0.2541 0.247 0.2207 0.2554 0.2318 0.2028 13.65%
Adjusted Per Share Value based on latest NOSH - 252,479
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 3.87 4.85 5.40 5.51 6.09 6.58 5.08 -16.62%
EPS 0.25 0.26 0.77 0.79 0.77 0.90 0.72 -50.69%
DPS 0.00 0.00 0.00 0.00 1.93 0.00 0.00 -
NAPS 0.0796 0.0814 0.0794 0.0712 0.0822 0.0746 0.0654 14.03%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.83 1.73 2.37 2.23 2.42 2.51 1.97 -
P/RPS 0.00 0.00 14.10 0.00 12.79 12.26 12.52 -
P/EPS 0.00 0.00 99.16 0.00 100.83 89.96 87.95 -
EY 0.00 0.00 1.01 0.00 0.99 1.11 1.14 -
DY 0.00 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.00 0.00 9.60 0.00 9.48 10.83 9.71 -
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 25/04/06 23/01/06 17/10/05 07/07/05 28/04/05 10/01/05 25/10/04 -
Price 0.85 0.79 2.17 2.44 2.44 2.81 2.15 -
P/RPS 0.00 0.00 12.91 0.00 12.90 13.73 13.67 -
P/EPS 0.00 0.00 90.79 0.00 101.67 100.72 95.98 -
EY 0.00 0.00 1.10 0.00 0.98 0.99 1.04 -
DY 0.00 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 0.00 0.00 8.79 0.00 9.55 12.12 10.60 -

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